RSS Content

TiVo Reports Results for the First Quarter Ended April 30, 2012
-- Grew total subscriptions year-over-year by 524,000 subscriptions; doubled year-over-year growth rate from the fourth quarter -- Service & Technology revenue was $54.5 million, up 40% year-over-year -- Posted Adjusted EBITDA loss of $10 million; significant improvement over last year when excluding the one time impact of the past damages from the DISH Network settlement -- Reported net loss of $20.8 million -- Comcast's XFINITY(R) On Demand through TiVo now available in the San Francisco Bay Area; additional markets to roll out this summer -- TiVo's TV Everywhere efforts take significant step forward through the upcoming launch of TiVo Stream and with TiVo's TV Everywhere web portal for operators expected to initially launch with RCN

ALVISO, CA, May 30, 2012 (MARKETWIRE via COMTEX) --TiVo Inc. (NASDAQ: TIVO), a leader in advanced television services, including digital video recorders (DVRs), for consumers, television service providers and consumer electronics manufacturers, today reported financial results for the first quarter fiscal 2013 ended April 30, 2012.

Tom Rogers, President and CEO of TiVo, said, "Our first quarter represented a solid start to the year for TiVo with our results in line with our financial outlook and as we continued to execute on our key objectives. Global adoption of TiVo progressed as we grew our subscription base 27% year-over-year, or by 524,000 subscriptions. Further, we delivered 40% year-over-year service and technology revenue growth, made considerable progress in our efforts to protect our intellectual property and continued to innovate announcing a number of products related to the TV Everywhere experience."

For the first quarter, service and technology revenues were $54.5 million, an increase of 40% year-over-year. This was in line with guidance and compared to $38.8 million for the same quarter in fiscal 2012. TiVo reported a net loss of $20.8 million, compared to net income of $139.0 million in the same quarter in fiscal 2012, which included one-time past damages from the DISH Network settlement of $175.7 million and related interest income. Net loss per share this quarter was $0.17. Additionally, Adjusted EBITDA loss was $10.0 million, and compared very favorably to first quarter fiscal 2012 Adjusted EBITDA loss excluding the $175.7 million in litigation proceeds from the DISH Network settlement that related to damages from prior periods. Total subscriptions grew by 524,000 or 27% year-over-year to approximately 2.5 million subscriptions and we currently expect subscription growth rates to accelerate as fiscal 2013 progresses.

Rogers continued, "We are experiencing these subscription increases because cable operators are demanding a product that can tame an increasingly chaotic array of content choices. We believe TiVo provides the best solution for searching and organizing this complex world of video content. And through our ability to seamlessly bring together live and recorded television, video on-demand, and over-the-top content via broadband and integrate all of it into a simple, easy-to-use approach is unmatched in the market today. Our elegant user interface brings that content to the consumer and increasingly across multiple screens, meeting a key need for consumers and the operator community that increasingly understand the importance of what we offer.

"Our differentiation and innovation have given us a leadership position in providing an advanced television solution to operators. We are constantly pushing ourselves to deliver the very best television experience, and this quarter we announced some critical additions to our growing suite of products.

"First, TiVo Stream, our latest offering will easily deliver all the content available on TiVo Premiere to second screens such as iPads and iPhones. This product fills a real hole in the marketplace. The best indication of which programs people most care about are those they record and yet to date the cable industry has had no way to get recorded programs to the tablet, which has become an increasingly important viewing device. TiVo now solves for that.

"Second, we announced a thin IP set-top box that helps cable operators make available the TiVo interface across all the televisions in a customer's home, and does so in a very cost-effective way that is highly responsive to a cable operator's desire to come up with advanced TV plans that involve lower capex investment. This new set-top box gives consumers access to live and recorded TV, operator VOD in most cases, plus broadband-delivered content on every TV in the house -- in the same way as with a set-top box with a hard drive.

"In addition, we will be launching our TV Everywhere web portal for operators in the near future, beginning with RCN, that will enable them to offer content both in and out of the home on the iPad, on a computer or connected device. This will allow the operator to make sure there is a common interface and thus a common experience across all the devices a consumer may want to use to access their TV content. In so doing, it makes television that much easier and simpler for the subscriber because there is no need to learn a new interface and customer experience every time you pick up a different device.

"This continued innovation has led to the recognition by many operators to view TiVo as the clear leader in this rapidly evolving television landscape. Operators are currently deploying the TiVo offering in aggregate to an increasing number of customers and seeing improving customer satisfaction and more video on-demand usage because of our advanced television solutions. As these relationships are still nascent in terms of the distribution, we are excited about the potential as they reach full distribution. While we have completed deals with operators that have a footprint of approximately 10 million subscribers, excluding DIRECTV and Comcast, the fact is we have less than 10% of this amount penetrated. We believe this provides tremendous opportunity in the coming quarters and years. This success is contributing to a strong level of discussions with operators who are looking to make decisions on deploying advanced television technology in the near term.

"Virgin Media continues to be a wonderful example of how strategically important our product has been in bolstering pay-TV offerings. Virgin Media recently reported it added another 242,000 TiVo subscribers, bringing the total to 677,000, or 18% of its entire base in just over a year's time. Virgin Media is growing its pay-TV subscriber base faster than its key competitors, which is a significant reversal in trends and remarkable given the tough economy in the United Kingdom. We believe this is evidence that TiVo is fueling a substantially improved competitive position for Virgin Media.

"Beyond Virgin Media, we continue to produce very good results from our other operator relationships. Both ONO and Grande doubled the number of TiVo subscribers since last quarter; RCN and Suddenlink continue to contribute to our momentum; and DIRECTV is now live nationwide. Additionally, we continue to work closely with Charter to get broader distribution of our product beyond the Dallas Forth Worth market as well as integration with future platforms.

"Our Comcast offering, which enables access to its XFINITY(R) On Demand content on TiVo Premiere, is now live in the San Francisco Bay Area with marketing just getting underway. This is the first and only offering in the country that brings together linear television, operator video on-demand and key over-the-top services, such as Netflix, Hulu, YouTube, and Amazon, in a one-stop-shop approach, using TiVo's user interface. We also expect to launch this product in additional markets this summer.

"Regarding our recent deal with Pace, last week at the Cable Show we unveiled our first offering that ports the TiVo user experience onto the Pace set-top box. The TiVo-Pace XG1 set-top box is a six-tuner gateway. Very importantly for operators, the features of the new TiVo-Pace XG1 will enable them to utilize TiVo's whole-home capabilities which include support for both traditional set-top as well as IP clients, while also embracing TiVo's mobile and tablet applications. We feel this will be a real potential accelerant for deployment of TiVo.

"On the intellectual property front, our efforts to protect our innovation continued with a favorable claim construction ruling in our Verizon litigation rendered in March, and the scheduling of a trial date in the fall. We also responded to the Motorola suit against TiVo by asserting three patents, including our Time Warp patent, in our amended counterclaims against Motorola. As part of this action we also asserted these same three patents against Time Warner Cable as a counterclaim defendant. It is estimated that Motorola has shipped well over 10 million DVRs to cable operators in North America to date, which we believe have been infringing our patents. We look forward to driving these cases towards resolution.

Rogers concluded, "We continue to build momentum in many elements of our business. Our current deals are leading to significant subscription growth, we continue to innovate in advanced television as highlighted by our recent product announcements, and our efforts to protect our intellectual property are progressing well. We believe this, along with our on-going efforts to drive more efficiencies in our operations, places TiVo in an enviable position with strong prospects as we aim to continue to grow our top line and drive towards Adjusted EBITDA profitability in the future."

Management Provides Financial Guidance

For the second quarter of fiscal 2013, TiVo anticipates service and technology revenues in the range of $53 million to $55 million. TiVo anticipates net loss to be in the range of $28 million to $30 million and an Adjusted EBITDA loss to be in the range of $16 million to $18 million. Substantial sequential percentage increases in litigation costs and larger sales & marketing spend to promote the Comcast offering in the San Francisco Bay Area and other markets are expected to impact net loss and Adjusted EBITDA loss in the second quarter.

Further, consistent with our view from the fourth quarter fiscal year 2012 earnings report, we still expect to significantly advance towards our aim of approaching breakeven Adjusted EBITDA excluding litigation spend for the full year fiscal 2013. We expect sequential quarterly increases in MSO revenue throughout the remainder of the year driven by successful deployments with our existing customers, and cost structure improvements, specifically around research & development, where we expect to spend $5 million to $10 million less in the back half the year as compared to the first half of the year due to the launch of several of our products including TiVo Stream and the TiVo IP set-top box and the completion of our common code base efforts, which is intended to make future deployments quicker and faster. Additionally, we anticipate increased legal spend in the back half of the year due to the Verizon trial and our recently instituted actions with Motorola and Time Warner. However, we still expect lower litigation spend in fiscal year 2013 versus the prior year.

This financial guidance is based on information available to management as of May 30, 2012. TiVo expressly disclaims any duty to update this guidance.

Management's guidance includes Adjusted EBITDA, a non-GAAP financial measure as defined in Regulation G. TiVo has provided a reconciliation of EBITDA and Adjusted EBITDA to net income (loss) in the attached schedules solely for the purpose of complying with Regulation G and not as an indication that EBITDA or Adjusted EBITDA is a substitute measure for net income (loss).

Conference Call and Webcast

TiVo will host a conference call and Webcast to discuss the first quarter financial and operating results and guidance outlook at 2:00 pm PT (5:00 pm ET), today, May 30, 2012. To listen to the discussion, please visit http://www.tivo.com/ir and click on the link provided for the Webcast or dial (877) 618-4505 (conference ID number is 80099575). The Webcast will be archived and available through June 6, 2012 at http://www.tivo.com/ir or by calling (404) 537-3406; and entering the conference ID number 80099575.

About TiVo Inc.

Founded in 1997, TiVo Inc. (NASDAQ: TIVO) developed the first commercially available digital video recorder (DVR). TiVo offers the TiVo service and TiVo DVRs directly to consumers online at www.tivo.com and through third-party retailers. TiVo also distributes its technology and services through solutions tailored for cable, satellite, and broadcasting companies. Since its founding, TiVo has evolved into the ultimate single solution media center by combining its patented DVR technologies and universal cable box capabilities with the ability to aggregate, search, and deliver millions of pieces of broadband, cable, and broadcast content directly to the television. An economical, one-stop-shop for in-home entertainment, TiVo's intuitive functionality and ease of use puts viewers in control by enabling them to effortlessly navigate the best digital entertainment content available through one box, with one remote, and one user interface, delivering the most dynamic user experience on the market today. TiVo also continues to weave itself into the fabric of the media industry by providing interactive advertising solutions and audience research and measurement ratings services to the television industry.

TiVo and the TiVo Logo are trademarks or registered trademarks of TiVo Inc. or its subsidiaries worldwide. Copyright 2012 TiVo Inc. All rights reserved. All other trademarks are the property of their respective owners.

This release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These statements relate to, among other things, TiVo's future business and growth strategies including future subscription growth with TiVo's MSO customers, the timing of future TiVo product roll-outs and availability of particular products in the future with customers such as Comcast, DIRECTV, ONO, Charter, RCN, Pace, and Grande Communications among others, TiVo's ability to leverage its research and development in the future between customers and MSO and retail markets, the future strength and value of TiVo's intellectual property portfolio, future litigation costs related to TiVo's intellectual property litigation, future sales and marketing expenses, TiVo's ability to approach breakeven Adjusted EBITDA excluding litigation spend for the full year fiscal 2013, future reductions in TiVo research and development costs, and future increases in TiVo's MSO revenues. Forward-looking statements generally can be identified by the use of forward-looking terminology such as, "believe," "expect," "may," "will," "intend," "estimate," "continue," or similar expressions or the negative of those terms or expressions. Such statements involve risks and uncertainties, which could cause actual results to vary materially from those expressed in or indicated by the forward-looking statements. Factors that may cause actual results to differ materially include delays in development, competitive service offerings and lack of market acceptance, as well as the other potential factors described under "Risk Factors" in the Company's public reports filed with the Securities and Exchange Commission, including the Company's Annual Report on Form 10-K for the fiscal year ended January 31, 2012 and Current Reports on Form 8-K. The Company cautions you not to place undue reliance on forward-looking statements, which reflect an analysis only and speak only as of the date hereof. TiVo disclaims any obligation to update these forward-looking statements.


                                 TIVO INC.
              CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
             (In thousands, except per share and share amounts)
                                (unaudited)

                                               Three Months Ended April 30,
                                               ----------------------------
                                                    2012           2011
                                               -------------  -------------
Revenues
    Service revenues                           $      30,621  $      33,334
    Technology revenues                               23,887          5,503
    Hardware revenues                                 13,261          6,915
                                               -------------  -------------
Net revenues                                          67,769         45,752
Cost of revenues
    Cost of service revenues                           8,379          8,800
    Cost of technology revenues                        6,286          7,020
    Cost of hardware revenues                         18,471          8,853
                                               -------------  -------------
  Total cost of revenues                              33,136         24,673
                                               -------------  -------------
      Gross margin                                    34,633         21,079
                                               -------------  -------------
    Research and development                          30,560         27,228
    Sales and marketing                                6,224          6,337
    Sales and marketing, subscription
     acquisition costs                                 1,257          1,233
    General and administrative                        16,166         22,452
    Litigation Proceeds                                    -       (175,716)
                                               -------------  -------------
      Total operating expenses                        54,207       (118,466)
                                               -------------  -------------
      Income (loss) from operations                  (19,574)       139,545
    Interest income                                      908          3,163
    Interest expense and other income
     (expense)                                        (1,982)        (2,624)
                                               -------------  -------------
      Income (loss) before income taxes              (20,648)       140,084
      Provision for income taxes                        (126)        (1,059)
                                               -------------  -------------
    Net income (loss)                          $     (20,774) $     139,025
                                               =============  =============

    Net income (loss) per common share
      Basic                                    $       (0.17) $        1.21
      Diluted                                  $       (0.17) $        1.04

    Income (loss) for purposes of computing
     net income (loss) per share:
      Basic                                          (20,774)       139,025
      Diluted                                        (20,774)       140,058

    Weighted average common and common
     equivalent shares:
      Basic                                      118,946,297    115,245,411
      Diluted                                    118,946,297    134,609,476

                                 TIVO INC.
                   CONDENSED CONSOLIDATED BALANCE SHEETS
             (In thousands, except per share and share amounts)
                                (unaudited)

                                                 April 30,     January 31,
                                                    2012           2012
                                               -------------  -------------
                    ASSETS
CURRENT ASSETS
  Cash and cash equivalents                    $     125,607  $     169,555
  Short-term investments                             441,703        449,244
  Accounts receivable, net of allowance for
   doubtful accounts of $357 and $370,
   respectively                                       25,474         24,665
  Inventories                                         28,344         18,925
  Deferred cost of technology revenues,
   current                                             4,700          4,400
  Prepaid expenses and other, current                 14,138         12,106
                                               -------------  -------------
    Total current assets                             639,966        678,895
LONG-TERM ASSETS
  Property and equipment, net of accumulated
   depreciation of $48,575 and $47,170,
   respectively                                        9,703          9,191
  Purchased technology, capitalized software,
   and intangible assets, net of accumulated
   amortization of $18,480 and $17,797,
   respectively                                        3,994          4,677
  Deferred cost of technology revenues, long-
   term                                               24,244         23,546
  Prepaid expenses and other, long-term                3,280          3,501
    Total long-term assets                            41,221         40,915
                                               -------------  -------------
      Total assets                             $     681,187  $     719,810
                                               =============  =============
      LIABILITIES AND STOCKHOLDERS'EQUITY
LIABILITIES
  CURRENT LIABILITIES
  Accounts payable                             $      24,924  $      32,102
  Accrued liabilities                                 41,371         45,341
  Deferred revenue, current                           75,919         74,986
                                               -------------  -------------
    Total current liabilities                        142,214        152,429
  LONG-TERM LIABILITIES
  Deferred revenue, long-term                         70,078         81,336
  Convertible senior notes                           172,500        172,500
  Deferred rent and other long-term
   liabilities                                           652            518
                                               -------------  -------------
    Total long-term liabilities                      243,230        254,354
                                               -------------  -------------
      Total liabilities                              385,444        406,783
  COMMITMENTS AND CONTINGENCIES
STOCKHOLDERS' EQUITY
  Preferred stock, par value $0.001:
   Authorized shares are 10,000,000; Issued
   and outstanding shares - none                           -              -
  Common stock, par value $0.001: Authorized
   shares are 275,000,000; Issued shares are
   126,726,716 and 123,073,486, respectively,
   and outstanding shares are 124,688,748 and
   121,616,908, respectively                             127            123
  Treasury stock, at cost - 2,037,968 shares
   and 1,456,578 shares, respectively                (20,737)       (13,788)
  Additional paid-in capital                       1,014,018      1,003,696
  Accumulated deficit                               (697,838)      (677,064)
  Accumulated other comprehensive income
   (loss)                                                173             60
                                               -------------  -------------
      Total stockholders' equity                     295,743        313,027
                                               -------------  -------------
      Total liabilities and stockholders'
       equity                                  $     681,187  $     719,810
                                               =============  =============


                                 TIVO INC.
              CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                               (In thousands)
                                (unaudited)

                                               Three Months Ended April 30,
                                               ----------------------------
                                                    2012           2011
                                               -------------  -------------
CASH FLOWS FROM OPERATING ACTIVITIES
  Net income (loss)                            $     (20,774) $     139,025
  Adjustments to reconcile net income (loss)
   to net cash provided by (used in) operating
   activities:
    Depreciation and amortization of property
     and equipment and intangibles                     2,088          2,234
    Stock-based compensation expense                   7,449          7,657
    Amortization of discounts and premiums on
     investments                                       1,582            128
    Non-cash loss on over allotment option and
     non-cash interest expense                           240          1,712
    Allowance for doubtful accounts                       29            291
  Changes in assets and liabilities:
    Accounts receivable                                 (838)      (176,074)
    Inventories                                       (9,419)        (3,435)
    Deferred cost of technology revenues                (862)        (3,277)
    Prepaid expenses and other                        (1,835)          (471)
    Accounts payable                                  (7,503)        10,057
    Accrued liabilities                               (3,970)           412
    Deferred revenue                                 (10,325)        (2,140)
    Deferred rent and other long-term
     liabilities                                         134             38
                                               -------------  -------------
      Net cash used in operating activities    $     (44,004) $     (23,843)
                                               -------------  -------------
CASH FLOWS FROM INVESTING ACTIVITIES
  Purchases of short-term investments               (117,066)      (120,165)
  Sales or maturities of long-term and short-
   term investments                                  122,922         72,001
  Acquisition of property and equipment               (1,592)        (1,939)
  Acquisition of capitalized software and
   intangibles                                             -           (281)
                                               -------------  -------------
      Net cash provided by (used in) investing
       activities                              $       4,264  $     (50,384)
                                               -------------  -------------
CASH FLOWS FROM FINANCING ACTIVITIES
  Proceeds from issuance of convertible senior
   notes, net of issuance costs of $6,391                  -        166,109
  Proceeds from issuance of common stock
   related to exercise of common stock options         2,741          2,061
  Treasury stock - repurchase of stock for tax
   withholding                                        (6,949)        (3,185)
                                               -------------  -------------
      Net cash provided by (used in) financing
       activities                              $      (4,208) $     164,985
                                               -------------  -------------
NET INCREASE (DECREASE) IN CASH AND CASH
 EQUIVALENTS                                   $     (43,948) $      90,758
                                               -------------  -------------
CASH AND CASH EQUIVALENTS:
  Balance at beginning of period                     169,555         71,221
                                               -------------  -------------
  Balance at end of period                     $     125,607  $     161,979
                                               =============  =============


                                  TIVO INC.
                                 OTHER DATA

                                Three Months Ended   Guidance Reconciliation
                                                     -----------------------
                                     April 30          Three Months Ending
                             -----------------------
                                 2012        2011         July 31, 2012
                             ----------- ----------- -----------------------
                                  (In thousands)          (In millions)
Net loss                     $  (20,774) $  139,025       $(30) - $(28)
Add back:
  Depreciation &
   amortization                   2,088       2,234             $2
  Interest income & expense       1,066        (541)            $1
  Provision for income tax          126       1,059             $0
                             ----------  ----------  -----------------------
  EBITDA                        (17,494)    141,777       $(27) - $(25)
  Stock-based compensation        7,449       7,657             $9
                             ----------  ----------  -----------------------
  Adjusted EBITDA            $  (10,045) $  149,434       $(18) - $(16)
                             ==========  ==========  =======================

EBITDA and Adjusted EBITDA Results. TiVo's "EBITDA" means income before interest income and expense, provision for income taxes and depreciation and amortization. TiVo's "Adjusted EBITDA" is EBITDA less expense for stock-based compensation. EBITDA and Adjusted EBITDA are not measures of financial performance under generally accepted accounting principles, which we refer to as GAAP. We have presented EBITDA and Adjusted EBITDA solely as supplemental disclosure because we believe they allow for a more complete analysis of our results of operations and we believe that EBITDA and Adjusted EBITDA are useful to investors because EBITDA and Adjusted EBITDA are commonly used to analyze companies on the basis of operating performance. In addition, because of the variety of equity awards used by companies, the varying methodologies for determining stock-based compensation expense, and the subjective assumptions involved in those determinations, we believe excluding stock-based compensation enhances the ability of management and investors evaluate our operating performance over multiple periods. Management does not use EBITDA or Adjusted EBITDA as a measure of liquidity because, among other things, they do not exclude the impact of deferred revenues associated with the amortization of product lifetime subscriptions. We do not use stock-based compensation expense in our internal measures. A limitation associated with these non-GAAP measures is that they do not include any stock-based compensation expense related to hiring, retaining, and incentivizing the Company's workforce. EBITDA and Adjusted EBITDA are not intended to represent, and should not be considered more meaningful than, or as an alternative to, measures of operating performance as determined in accordance with GAAP.


                                 TIVO INC.
                                 OTHER DATA
                                                         Three Months Ended
Subscriptions                                                 April 30,
                                                         ------------------
              (Subscriptions in thousands)                 2012      2011
                                                         --------  --------
TiVo-Owned Subscription Gross Additions:                       24        27
Subscription Net Additions/(Losses):
TiVo-Owned                                                    (29)      (58)
MSOs                                                          235       (30)
                                                         --------  --------
  Total Subscription Net Additions/(Losses)                   206       (88)
Cumulative Subscriptions:
TiVo-Owned                                                  1,080     1,208
MSOs                                                        1,405       753
                                                         --------  --------
  Total Cumulative Subscriptions                            2,485     1,961
% of TiVo-Owned Cumulative Subscriptions paying
 recurring fees                                                55%       57%

  Included in the 1,080,000 TiVo-Owned subscriptions are approximately
  238,000 lifetime subscriptions that have reached the end of the period
  TiVo uses to recognize lifetime subscription revenue. These lifetime
  subscriptions no longer generate subscription revenue.

Subscriptions. Management reviews this metric, and believes it may be useful to investors, in order to evaluate our relative position in the marketplace and to forecast future potential service revenues. The TiVo-Owned lines refer to subscriptions sold directly or indirectly by TiVo to consumers who have TiVo-enabled DVRs and for which TiVo incurs acquisition costs. The MSOs lines refer to subscriptions sold to consumers by multiple system operators and broadcasters such as DIRECTV, Cablevision Mexico, Seven/Hybrid TV (Australia), Television New Zealand (TVNZ) (New Zealand), Virgin Media (United Kingdom), RCN, Grande, and Suddenlink, among others, and for which TiVo expects to incur little or no acquisition costs. Additionally, we provide a breakdown of the percent of TiVo-Owned subscriptions for which consumers pay recurring fees, including on a monthly and a prepaid one, two, or three year basis, as opposed to a one-time prepaid product lifetime fee.

We define a "subscription" as a contract referencing a TiVo-enabled DVR for which (i) a consumer has committed to pay for the TiVo service and (ii) service is not canceled. We count product lifetime subscriptions in our subscription base until both of the following conditions are met: (i) the period we use to recognize product lifetime subscription revenues ends; and (ii) the related DVR has not made contact to the TiVo service within the prior six month period. Product lifetime subscriptions past this period which have not called into the TiVo service for six months are not counted in this total. Prior to November 1, 2011 we amortized all product lifetime subscriptions over a 60 month period. Effective November 1, 2011, we have extended the period we use to recognize product lifetime subscription revenues from 60 months to 66 months for product lifetime subscriptions where we have not recognized all of the related deferred revenue as of the reassessment date. We are not aware of any uniform standards for defining subscriptions and caution that our presentation may not be consistent with that of other companies. Additionally, the subscription fees that our MSOs pay us are typically based upon a specific contractual definition of a subscriber or subscription which may not be consistent with how we define a subscription for our reporting purposes nor be representative of how such subscription fees are calculated and paid to us by our MSOs. Our MSOs subscription data is based in part on reporting from our third-party MSO partners.


                                 TIVO INC.
                     OTHER DATA - KEY BUSINESS METRICS

                                                        Three Months Ended
                                                            April 30,
                                                       -------------------
TiVo-Owned Churn Rate                                    2012       2011
                                                       --------   --------
                                                          (In thousands,
                                                        except churn rate
                                                            per month)
Average TiVo-Owned subscriptions                          1,095      1,238
TiVo-Owned subscription cancellations                       (53)       (85)
                                                       --------   --------
                       TiVo-Owned Churn Rate per month     (1.6)%     (2.3)%
                                                       --------   --------


TiVo-Owned Churn Rate per Month. Management reviews this metric, and believes it may be useful to investors, in order to evaluate our ability to retain existing TiVo-Owned subscriptions (including both monthly and product lifetime subscriptions) by providing services that are competitive in the market. Management believes factors such as service enhancements, service commitments, higher customer satisfaction, and improved customer support may improve this metric. Conversely, management believes factors such as increased competition, lack of competitive service features such as high definition television recording capabilities in our older model DVRs or access to certain digital television channels or MSO Video-on-Demand services, as well as, increased price sensitivity and installation and CableCARD(TM) technology limitations may cause our TiVo-Owned Churn Rate per month to increase.

We define the TiVo-Owned Churn Rate per month as the total TiVo-Owned subscription cancellations in the period divided by the Average TiVo-Owned subscriptions for the period (including both monthly and product lifetime subscriptions), which then is divided by the number of months in the period. We calculate Average TiVo-Owned subscriptions for the period by adding the average TiVo-Owned subscriptions for each month and dividing by the number of months in the period. We calculate the average TiVo-Owned subscriptions for each month by adding the beginning and ending subscriptions for the month and dividing by two. We are not aware of any uniform standards for calculating churn and caution that our presentation may not be consistent with that of other companies.



                                  Three Months Ended    Twelve Months Ended
                                       April 30,             April 30,
                                 --------------------  --------------------
                                    2012       2011       2012       2011
                                 ---------  ---------  ---------  ---------
Subscription Acquisition Costs           (In thousands, except SAC)
Sales and marketing,
 subscription acquisition costs  $   1,257  $   1,233  $   7,416  $   6,211
Hardware revenues                  (13,261)    (6,915)   (54,239)   (40,364)
Less: MSOs'-related hardware
 revenues                            9,268      2,765     37,986     12,213
Cost of hardware revenues           18,471      8,853     69,057     58,667
Less: MSOs'-related cost of
 hardware revenues                 (10,159)    (1,795)   (31,941)    (8,933)
                                 ---------  ---------  ---------  ---------
  Total Acquisition Costs            5,576      4,141     28,279     27,794
                                 =========  =========  =========  =========
  TiVo-Owned Subscription Gross
   Additions                            24         27        111        154
  Subscription Acquisition Costs
   (SAC)                         $     232  $     153  $     255  $     180
                                 =========  =========  =========  =========


Subscription Acquisition Cost or SAC. Management reviews this metric, and believes it may be useful to investors, in order to evaluate trends in the efficiency of our marketing programs and subscription acquisition strategies. We define SAC as our total TiVo-Owned acquisition costs for a given period divided by TiVo-Owned subscription gross additions for the same period. We define total acquisition costs as sales and marketing, subscription acquisition costs less net TiVo-Owned related hardware revenues (defined as TiVo-Owned related gross hardware revenues less rebates, revenue share and market development funds paid to retailers) plus TiVo-Owned related cost of hardware revenues. The sales and marketing, subscription acquisition costs line item includes advertising expenses and promotion-related expenses directly related to subscription acquisition activities, but does not include expenses related to advertising sales. We do not include third parties' subscription gross additions, such as MSOs' gross additions with TiVo subscriptions, in our calculation of SAC because we typically incur limited or no acquisition costs for these new subscriptions, and so we also do not include MSOs' sales and marketing, subscription acquisition costs, hardware revenues, or cost of hardware revenues in our calculation of TiVo-Owned SAC. We are not aware of any uniform standards for calculating total acquisition costs or SAC and caution that our presentation may not be consistent with that of other companies.


                                                Three Months Ended April 30
                                               ----------------------------
TiVo-Owned Average Revenue per Subscription         2012           2011
                                               -------------  -------------
                                                (In thousands, except ARPU)
Total Service revenues                         $      30,621  $      33,334
Less: MSOs'-related service revenues                  (3,929)        (3,962)
                                               -------------  -------------
TiVo-Owned-related service revenues                   26,692         29,372
Average TiVo-Owned revenues per month                  8,897          9,791
Average TiVo-Owned per month subscriptions             1,095          1,238
                                               -------------  -------------
TiVo-Owned ARPU per month                      $        8.13  $        7.91
                                               =============  =============



                                                Three Months Ended April 30
                                               ----------------------------
MSOs' Average Revenue per Subscription              2012           2011
                                               -------------  -------------
                                                (In thousands, except ARPU)
Total Service revenues                         $      30,621  $      33,334
Less: TiVo-Owned-related service revenues            (26,692)       (29,372)
                                               -------------  -------------
MSOs'-related service revenues                         3,929          3,962
Average MSOs' revenues per month                       1,310          1,321
Average MSOs' per month subscriptions                  1,283            768
                                               -------------  -------------
MSOs' ARPU per month                           $        1.02  $        1.72
                                               =============  =============


Average Revenue Per Subscription or ARPU. Management reviews this metric, and believes it may be useful to investors, in order to evaluate the potential of our subscription base to generate revenues from a variety of sources, including service fees, advertising, and audience research measurement. You should not use ARPU as a substitute for measures of financial performance calculated in accordance with GAAP. Management believes it is useful to consider this metric excluding the costs associated with rebates, revenue share, and other payments to channel because of the discretionary and varying nature of these expenses and because management believes these expenses, which are included in hardware revenues, net, are more appropriately monitored as part of SAC. We are not aware of any uniform standards for calculating ARPU and caution that our presentation may not be consistent with that of other companies. Furthermore, ARPU for our MSOs may not be directly comparable to the service fees we may receive from these partners on a per subscription basis as the fees that our MSOs pay us may be based upon a specific contractual definition of a subscriber or subscription which may not be consistent with how we define a subscription for our reporting purposes or be representative of how such subscription fees are calculated and paid to us by our MSOs. For example, an agreement that includes contractual minimums may result in a higher than expected MSOs ARPU if such fixed minimum fee is spread over a small number of subscriptions.

We calculate ARPU per month for TiVo-Owned subscriptions by subtracting MSOs'-related service revenues (which includes MSOs' subscription service revenues and MSOs'-related advertising revenues) from our total reported net service revenues and dividing the result by the number of months in the period. We then divide by Average TiVo-Owned subscriptions for the period, calculated as described above for churn rate. The above table shows this calculation.

We calculate ARPU per month for MSOs' subscriptions by first subtracting TiVo-Owned-related service revenues (which includes TiVo-Owned subscription service revenues and TiVo-Owned related advertising revenues) from our total reported service revenues. Then we divide average revenues per month for MSOs'-related service revenues by the average MSOs' subscriptions for the period. The above table shows this calculation.

SOURCE: TiVo