Press Release

Back

TiVo Reports Results for the Fourth Quarter and Fiscal Year Ended January 31, 2012

-- Adjusted EBITDA for fiscal 2012 was $147.4 million; Net Income was $102.2 million -- Adjusted EBITDA was $21.0 million for the fourth quarter, exceeding guidance; Net Income was $7.2 million -- Total subscription growth was the highest quarterly increase in six years, 11% increase year-over-year to approximately 2.3 million subs; total increase of 234,000 subs in the quarter -- Service & Technology revenues increased 21% year-over-year in the fourth quarter -- Successful AT&T litigation settlement resulted in $215 million with potential for upside; bringing total consideration from intellectual property settlements to well over $800 million -- Continued progress on operator deals; Virgin Media, RCN, Suddenlink, Grande, and ONO continue to gain traction; Charter live in first market and testing in five additional markets -- Pace licenses TiVo user experience to port onto its set-top boxes; expands opportunity for TiVo to offer next generation platforms to small and medium sized operators in the U.S. -- Acquired AT&T U-Verse data for TiVo Stop||Watch(TM) ratings service to give TiVo the ability to increase representative sample of U.S. television viewing habits

ALVISO, CA, Feb 23, 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 fourth quarter and fiscal year ended January 31, 2012.

Tom Rogers, President and CEO of TiVo, said, "This was a break-out year for TiVo on a number of fronts. First, we increased total net subscriptions by 234,000 in the fourth quarter, the highest quarterly increase in close to six years, which led to an increase in overall net subscriptions of 11% year-over-year and we expect this growth to continue. Second, we extended our leadership position in the advanced television space by substantially increasing the number of major domestic and international operators that TiVo is now deploying with, including Virgin Media, Charter, DIRECTV, ONO, Suddenlink, RCN, and Grande. Third, we proved that our intellectual property has significant value, as consideration from two settlements has now totaled over $800 million to date. And finally, we translated this success into significant profit in the last fiscal year, highlighted by Adjusted EBITDA of $147 million and net income of $102 million. We believe that as we continue to execute on our operator deals, continue to drive value from our intellectual property, and continue to innovate in advanced television, we will be in a position for sustained growth."

For the fourth quarter, service and technology revenues were $50.0 million, growing 21% compared to the fourth quarter last year. This compared to our guidance for service and technology revenues of $48 million to $50 million and $41.4 million for the same quarter last year. TiVo reported net income of $7.2 million, compared to guidance of a net loss of ($31) million to ($33) million and a net loss of ($34.4) million in the same quarter last year. Net income per share this quarter was $0.06 on a basic and diluted basis. Additionally, Adjusted EBITDA was $21.0 million, compared to Adjusted EBITDA guidance of a loss of ($21) million to ($23) million, and to an Adjusted EBITDA loss of ($25.8) million in the same quarter last year. Additionally, the fourth quarter included several items from the AT&T settlement, including $2.0 million of licensing fees in January, $54.4 million of litigation proceeds relating to past damages and settlement related expenses of $16.0 million.

Rogers continued, "In 2011, TiVo demonstrated it has quickly become one of the global leaders in advanced television, not only in terms of the number of announced deals, but in terms of the number of active commercial deployments. This was evidenced by our increasing number of operator customers who rely on TiVo to provide the consumer facing elements of their video product to drive a competitive advantage.

"To that end, our very successful deployment with Virgin Media continues to grow, during the quarter ended December 31, 2011 we added 270,000 new TiVo subscriptions, bringing the total number of Virgin Media TiVo subscriptions to 435,000. This is the third straight quarter we've seen significant subscriber growth from Virgin, a development that we believe is key to driving higher customer satisfaction and improved metrics for Virgin as well.

"Additionally in Europe, our deployment with ONO, Spain's largest cable operator is off to a good start, and we expect the subscriber additions to accelerate as ONO begins to offer TiVo to its full subscriber fiber footprint, highlighted by the recent launch of TiVo in ONO's largest market.

"In the U.S., continuing our great operator momentum from last fiscal year, we recently announced that Pace, the world's leading set-top box provider, has licensed the TiVo user experience to port onto its set-top boxes, enabling domestic cable operators to have access to the TiVo experience on a third party set-top box. We believe this will help our deal efforts, as Pace works with several prominent operators in the United States and other parts of the world and adds to our hardware porting efforts with Cisco and Samsung in Europe.

"Additionally, we continue to make progress towards a rollout with Charter. We're live in Fort Worth and in field trials in five additional markets. We look forward to getting our product out to the Charter footprint. Additionally, DIRECTV is now available nationwide and should soon start to be marketed through a variety of DIRECTV promotional activities. Other U.S. deployments, such as RCN, which is now deploying non-DVR TiVo boxes, as well as Suddenlink and Grande, continue to progress well.

"Further, our Comcast offering, which will enable access to Comcast's On Demand content on TiVo Premiere retail set-top boxes, is in market trial and will be launching in the near future in the San Francisco Bay Area with more markets to follow thereafter. With the inclusion of access to Comcast's On Demand service, TiVo subscribers will be able to enjoy more content spanning linear television, video-on-demand and over-the-top unlike any other commercially available experience. Also, Comcast will be offering professional installation, upon customer request, of TiVo Premiere boxes at no charge. Comcast will also promote the availability of Comcast's On Demand content on TiVo Premiere DVRs in each market where this is enabled. We believe this offering will positively benefit our retail efforts this coming year.

"We believe our distribution successes have been driven by our conscious decision to invest heavily in our R&D to position us to be a leader in advanced television. Recently, we released enhancements to the TiVo user experience that will help enable quicker software deployments for our operator customers going forward as well as providing a crisper look and feel, improved whole-home capabilities and more fluid navigation on-screen. Additionally, we continue to make strides to bring the look and feel of the TiVo user interface beyond the DVR to other platforms such as non-DVR set-top boxes and tablets.

"TiVo's audience research & measurement services continue to show that advertisers remain shackled to inefficient methods of measuring viewership, but those who are working with TiVo have discovered better insights into television viewing behavior that can be invaluable in the world of on-demand viewing. To that end, we made a significant step to enhance our research product by recently licensing set-top box data from AT&T U-Verse to allow us to expand our data set beyond the TiVo subscription base, giving us the ability to also incorporate non-TiVo whole home data into our offerings. We believe this addresses the desire of certain industry players who wanted TiVo data to incorporate information beyond TiVo boxes. We believe TiVo's viewing data is indispensable, given the rise of on-demand viewing, and will be even more so with a larger sample set, and we believe that this is an area where we can drive incremental growth in the future.

"2011 saw the successful resolution of two significant legal battles for TiVo. The licensing arrangement we entered into with AT&T that will yield minimum payments of $215 million while providing for future upside as AT&T's U-Verse deployment grows. The settlements we reached with DISH Network and AT&T brings total consideration to us to more than $800 million. We are extremely pleased with both of these outcomes and believe the combined compensation underpins the enforceability of our intellectual property. Separately, we are pleased the court has lifted the stay in our case with Verizon, enabling this case to move forward, and we remain highly focused on enforcing our intellectual property as we have proven elsewhere."

Rogers concluded, "As you can see, our efforts during last fiscal year translated into a very strong quarter and year both operationally and financially for TiVo. Over the past 12 months, we successfully demonstrated the value of our intellectual property, continued to attract the interest of operators around the globe to TiVo's advanced television solutions and TiVo's total subscription number moved to a strong positive trajectory. As a result, we believe TiVo is on the right path to sustained growth in fiscal 2013 and that these developments indicate a substantially improving path to profitability in the future."

Management Provides Financial Guidance

For the first 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 ($18) million to ($20) million, and an Adjusted EBITDA loss to be in the range of ($8) million to ($10) million, which compares to Adjusted EBITDA in the first quarter of last year of $149.4 million, which included $175.7 million related to past damages from the DISH Network settlement.

This financial guidance is based on information available to management as of February 23, 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 fourth quarter and fiscal year financial and operating results and guidance outlook at 2:00 pm PT (5:00 pm ET), today, February 23, 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 49832760). The Webcast will be archived and available through March 1, 2012 at http://www.tivo.com/ir or by calling (404) 537-3406; and entering the conference ID number 49832760.

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 and subscription growth in TiVo's retail business, future profitability, future growth in TiVo's audience research and measurement business, 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, and Grande Communications among others, TiVo's ability to leverage its research and development in the future, including the expansion of TiVo's user interface and software to other DVR manufacturers such as Pace and beyond DVRs to other platforms and devices, and the future strength and value of TiVo's intellectual property portfolio. 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 and Amendment No. 1, for the fiscal year ended January 31, 2011, our Quarterly Reports on Form 10-Q for the periods ended April 30, 2011, July 31, 2011, and October 31, 2011, 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       Twelve Months Ended
                               January 31,               January 31,
                        ------------------------- -------------------------
                            2012         2011         2012         2011
                        ------------ ------------ ------------ ------------
Revenues
    Service revenues    $     31,578 $     34,453 $    131,341 $    140,649
    Technology revenues       18,465        6,929       58,945       27,341
    Hardware revenues         16,428       14,436       47,893       51,618
                        ------------ ------------ ------------ ------------
Net revenues                  66,471       55,818      238,179      219,608
Cost of revenues
    Cost of service
     revenues                  8,711       10,347       35,865       40,515
    Cost of technology
     revenues                  4,502        5,409       23,056       18,813
    Cost of hardware
     revenues                 20,368       24,702       59,439       69,033
                        ------------ ------------ ------------ ------------
  Total cost of
   revenues                   33,581       40,458      118,360      128,361
                        ------------ ------------ ------------ ------------
        Gross margin          32,890       15,360      119,819       91,247
                        ------------ ------------ ------------ ------------
    Research and
     development              29,825       23,204      110,367       81,604
    Sales and marketing        6,393        7,048       26,388       27,587
    Sales and
     marketing,
     subscription
     acquisition costs         1,320        2,214        7,392        8,169
    General and
     administrative           38,192       17,525       96,502       59,487
    Litigation Proceeds      (54,444)          --     (230,160)          --
                        ------------ ------------ ------------ ------------
        Total operating
         expenses             21,286       49,991       10,489      176,847
                        ------------ ------------ ------------ ------------
        Income (loss)
         from
         operations           11,604      (34,631)     109,330      (85,600)
    Interest income            1,072          299        5,672        1,397
    Interest expense
     and other income
     (expense)                (5,430)           2      (12,034)        (145)
                        ------------ ------------ ------------ ------------
        Income (loss)
         before income
         taxes                 7,246      (34,330)     102,968      (84,348)
        Benefit from
         (provision
         for) income
         taxes                   (61)         (58)        (807)        (164)
                        ------------ ------------ ------------ ------------
    Net income (loss)   $      7,185 $    (34,388)$    102,161 $    (84,512)
                        ============ ============ ============ ============

    Net income (loss)
     per common share
      Basic             $       0.06 $      (0.30)$       0.88 $      (0.74)
      Diluted           $       0.06 $      (0.30)$       0.80 $      (0.74)

    Income (loss) for
     purposes of
     computing net
     income (loss) per
     share:
      Basic                    7,185      (34,388)     102,161      (84,512)
      Diluted                  7,185      (34,388)     109,140      (84,512)

    Weighted average
     common and common
     equivalent shares:
      Basic              117,747,442  114,443,996  116,592,943  113,490,177
      Diluted            122,042,180  114,443,996  136,255,424  113,490,177



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

                                                    January 31, January 31,
                                                        2012        2011
                                                    ----------- -----------
                       ASSETS
CURRENT ASSETS
  Cash and cash equivalents                         $   169,555 $    71,221
  Short-term investments                                449,244     138,216
  Accounts receivable, net of allowance for
   doubtful accounts of $370 and $275, respectively      24,665      16,011
  Inventories                                            18,925      13,228
  Deferred cost of technology revenues, current           4,400      13,760
  Prepaid expenses and other, current                    12,106       6,983
                                                    ----------- -----------
    Total current assets                                678,895     259,419
LONG-TERM ASSETS
  Property and equipment, net of accumulated
   depreciation of $47,170 and $44,682,
   respectively                                           9,191      10,229
  Purchased technology, capitalized software, and
   intangible assets, net of accumulated
   amortization of $17,797 and $15,110,
   respectively                                           4,677       6,956
  Deferred cost of technology revenues, long-term        23,546       2,100
  Prepaid expenses and other, long-term                   3,501       1,224
  Long-term investments                                      --       5,890
                                                    ----------- -----------
    Total long-term assets                               40,915      26,399
                                                    ----------- -----------
        Total assets                                $   719,810 $   285,818
                                                    =========== ===========
        LIABILITIES AND STOCKHOLDERS' EQUITY
LIABILITIES
  CURRENT LIABILITIES
  Accounts payable                                  $    32,102 $    18,052
  Accrued liabilities                                    45,341      30,115
  Deferred revenue, current                              74,986      33,792
                                                    ----------- -----------
      Total current liabilities                         152,429      81,959
  LONG-TERM LIABILITIES
  Deferred revenue, long-term                            81,336      34,857
  Convertible senior notes                              172,500          --
  Deferred rent and other long-term liabilities             518         246
                                                    ----------- -----------
      Total long-term liabilities                       254,354      35,103
                                                    ----------- -----------
        Total liabilities                               406,783     117,062
  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 123,073,486
   and 117,420,874, respectively and outstanding
   shares are 121,616,908 and 116,475,318,
   respectively                                             123         117
  Treasury stock, at cost - 1,456,578 shares and
   945,556 shares, respectively                         (13,788)     (8,660)
  Additional paid-in capital                          1,003,696     956,947
  Accumulated deficit                                  (677,064)   (779,225)
  Accumulated other comprehensive income (loss)              60        (423)
                                                    ----------- -----------
        Total stockholders' equity                      313,027     168,756
                                                    ----------- -----------
        Total liabilities and stockholders' equity  $   719,810 $   285,818
                                                    =========== ===========



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

                                                      Twelve Months Ended
                                                          January 31,
                                                    -----------------------
                                                        2012        2011
                                                    ----------- -----------
CASH FLOWS FROM OPERATING ACTIVITIES
  Net income (loss)                                 $   102,161 $   (84,512)
  Adjustments to reconcile net income (loss) to net
   cash provided by (used in) operating activities:
    Depreciation and amortization of property and
     equipment and intangibles                            8,805       9,050
    Loss on disposal of fixed assets                         --          42
    Stock-based compensation expense                     29,287      25,442
    Amortization of discounts and premiums on
     investments                                          4,068       1,768
    Non-cash loss on overallotment option and
     amortization of deferred debt issuance costs         2,432          --
    Inventory write down                                     --         525
    Impairment of a long-term cost method
     investment                                           3,400          --
    Utilization and write-down of trade credits             619          96
    Allowance for doubtful accounts                         476         259
  Changes in assets and liabilities:
    Accounts receivable                                  (9,130)        726
    Inventories                                          (5,697)     (1,643)
    Deferred cost of technology revenues                (11,527)    (15,132)
    Prepaid expenses and other                           (2,752)      1,205
    Accounts payable                                     13,888      (2,604)
    Accrued liabilities                                  15,226       5,329
    Deferred revenue                                     87,673         707
    Deferred rent and other long-term liabilities           272          15
                                                    ----------- -----------
      Net cash provided by (used in) operating
       activities                                   $   239,201 $   (58,727)
                                                    ----------- -----------
CASH FLOWS FROM INVESTING ACTIVITIES
  Purchases of short-term investments                  (750,161)   (161,949)
  Sales or maturities of long-term and short-term
   investments                                          436,730     197,481
  Acquisition of property and equipment                  (4,918)     (6,670)
  Acquisition of capitalized software and
   intangibles                                             (408)         --
                                                    ----------- -----------
       Net cash provided by (used in) investing
       activities                                   $  (318,757)$    28,862
                                                    ----------- -----------
CASH FLOWS FROM FINANCING ACTIVITIES
  Proceeds from issuance of convertible senior
   notes, net                                           166,109          --
  Proceeds from issuance of common stock related to
   exercise of common stock options                      11,297      30,470
  Proceeds from issuance of common stock related to
   employee stock purchase plan                           5,612       4,060
  Treasury stock - repurchase of stock for tax
   withholding                                           (5,128)     (4,335)
                                                    ----------- -----------
      Net cash provided by financing activities     $   177,890 $    30,195
                                                    ----------- -----------
NET INCREASE IN CASH AND CASH EQUIVALENTS           $    98,334 $       330
                                                    ----------- -----------
CASH AND CASH EQUIVALENTS:
  Balance at beginning of period                         71,221      70,891
                                                    ----------- -----------
  Balance at end of period                          $   169,555 $    71,221
                                                    =========== ===========



                                 TIVO INC.
                                 OTHER DATA

                          Three Months      Twelve Months       Guidance
                             Ended              Ended        Reconciliation
                                                            ---------------
                                                              Three Months
                          January 31,        January 31,         Ending
                       -----------------  -----------------
                         2012     2011      2012     2011    April 30, 2012
                       -------- --------  -------- -------- ---------------
                                  (In thousands)             (In millions)
Net loss               $  7,185 $(34,388) $102,161 $(84,512)$   (20) - $(18)
Add back:
  Depreciation &
   amortization           2,123    2,226     8,804    9,050 $             2
  Interest income &
   expense                  956     (299)    2,958   (1,397)$             1
  Provision for income
   tax                       61       58       807      164 $             0
                       -------- --------  -------- -------- ---------------
    EBITDA               10,325  (32,403)  114,730  (76,695)$   (17) - $(15)
  Stock-based
   compensation           7,308    6,626    29,287   25,442 $             7
  Impairment of a
   long-term cost
   method investment      3,400       --     3,400       --               -
                       ======== ========  ======== ======== ===============
    Adjusted EBITDA    $ 21,033 $(25,777) $147,417 $(51,253)$    (10) - $(8)
                       ======== ========  ======== ======== ===============



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     Twelve Months
Subscriptions                           Ended January 31, Ended January 31,
--------------------------------------------------------- -----------------
      (Subscriptions in thousands)        2012     2011     2012     2011
------------------------------------------------ -------- -------- --------
TiVo-Owned Subscription Gross Additions:      32       60      114      160
Subscription Net Additions/(Losses):
TiVo-Owned                                   (26)     (55)    (157)    (199)
MSOs                                         260     (168)     387     (357)
                                        -------- -------- -------- --------
  Total Subscription Net
   Additions/(Losses)                        234     (223)     230     (556)
Cumulative Subscriptions:
TiVo-Owned                                 1,109    1,266    1,109    1,266
MSOs                                       1,170      783    1,170      783
                                        -------- -------- -------- --------
  Total Cumulative Subscriptions           2,279    2,049    2,279    2,049
% of TiVo-Owned Cumulative Subscriptions
 paying recurring fees                        55%      56%      55%      56%



Included in the 1,109,000 TiVo-Owned subscriptions are approximately 253,000 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, and Suddenlink 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 acquired on or after November 1, 2006. 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

                                                           Twelve Months
                                    Three Months Ended        Ended
                                        January 31,         January 31,
                                    ------------------  ------------------
TiVo-Owned Churn Rate                 2012      2011      2012      2011
----------------------------------- --------  --------  --------  --------
                                     (In thousands, except churn rate per
                                                    month)
Average TiVo-Owned subscriptions       1,122     1,296     1,174     1,367
TiVo-Owned subscription
 cancellations                           (58)     (115)     (271)     (359)
                                    --------  --------  --------  --------
  TiVo-Owned Churn Rate per month       (1.7)%    (3.0)%    (1.9)%    (2.2)%
                                    --------  --------  --------  --------



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
                                        January 31,         January 31,
                                    ------------------- -------------------
                                       2012      2011      2012      2011
                                    --------- --------- --------- ---------
Subscription Acquisition Costs             (In thousands, except SAC)
-----------------------------------
Sales and marketing, subscription
 acquisition costs                  $   1,320 $   2,214 $   7,392 $   8,169
Hardware revenues                     (16,428)  (14,436)  (47,893)  (51,618)
Less: MSOs'-related hardware
 revenues                              11,641     4,431    31,483    14,885
Cost of hardware revenues              20,368    24,702    59,439    69,033
Less: MSOs'-related cost of
 hardware revenues                     (9,412)   (3,298)  (23,577)  (11,296)
                                    --------- --------- --------- ---------
  Total Acquisition Costs               7,489    13,613    26,844    29,173
                                    ========= ========= ========= =========
  TiVo-Owned Subscription Gross
   Additions                               32        60       114       160
  Subscription Acquisition Costs
   (SAC)                            $     234 $     227 $     235 $     182
                                    ========= ========= ========= =========



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  Twelve Months Ended
                                        January 31,         January 31,
                                    ------------------- -------------------
TiVo-Owned Average Revenue per
 Subscription                          2012      2011      2012      2011
----------------------------------- --------- --------- --------- ---------
                                          (In thousands, except ARPU)
Total Service revenues              $  31,578 $  34,453 $ 131,341 $ 140,649
Less: MSOs'-related service
 revenues                              (4,472)   (4,294)  (16,589)  (15,540)
                                    --------- --------- --------- ---------
TiVo-Owned-related service revenues    27,106    30,159   114,752   125,109
Average TiVo-Owned revenues per
 month                                  9,035    10,053     9,563    10,426
Average TiVo-Owned per month
 subscriptions                          1,122     1,296     1,174     1,367
                                    --------- --------- --------- ---------
TiVo-Owned ARPU per month           $    8.05 $    7.76 $    8.15 $    7.63
                                    ========= ========= ========= =========



                                    Three Months Ended  Twelve Months Ended
                                        January 31,         January 31,
                                    ------------------- -------------------
MSOs' Average Revenue per
 Subscription                          2012      2011      2012      2011
----------------------------------- --------- --------- --------- ---------
                                          (In thousands, except ARPU)
Total Service revenues              $  31,578 $  34,453 $ 131,341 $ 140,649
Less: TiVo-Owned-related service
 revenues                             (27,106)  (30,159) (114,752) (125,109)
                                    --------- --------- --------- ---------
MSOs'-related service revenues          4,472     4,294    16,589    15,540
Average MSOs' revenues per month        1,491     1,431     1,382     1,295
Average MSOs' per month
 subscriptions                          1,049       905       849     1,017
                                    --------- --------- --------- ---------
MSOs' ARPU per month                $    1.42 $    1.58 $    1.63 $    1.27
                                    ========= ========= ========= =========



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. Additionally, ARPU for our MSO subscriptions may not be reflective of revenues received by TiVo as in certain cases the cost of development for such MSO customer may be deferred on our condensed consolidated balance sheet until later when related revenues from service fees are received and are first recognized as Technology revenues by us until the previously deferred costs of development are fully expensed. This recognition of service fees as Technology revenues will have the effect of lowering ARPU for certain of our MSO subscriptions until such costs of development are fully expensed.

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