SOURCE: TiVo

TiVo

August 24, 2011 16:01 ET

TiVo Reports Results for the Second Quarter Ended July 31, 2011

-- Early success from new operator deals returns TiVo to positive MSO/Broadcaster subscription gains

-- Service & Technology revenue up 18% year-over-year, exceeding guidance

-- Adjusted EBITDA and Net loss both exceed guidance

-- Strong early success at Virgin Media highlighted by more than 50,000 subscriber installs in first three months since launch

-- Grande Communications deal showcases TiVo's leadership among small and medium sized operators

-- Insignia Connected TV with TiVo Design rolled out at Best Buy

-- Announced a stock repurchase program of up to $100 million

ALVISO, CA--(Marketwire - Aug 24, 2011) - TiVo Inc. (NASDAQ: TIVO), a leader in advanced television services, including digital video recorders (DVRs), for consumers, content distributors and consumer electronics manufacturers, today reported financial results for the second quarter ended July 31, 2011.

Tom Rogers, President and CEO of TiVo, said, "This was another milestone quarter for TiVo, highlighted by our successful execution on key strategic growth initiatives. On the heels of our historic settlement with DISH Network, in the second quarter we delivered better than anticipated revenue, Adjusted EBITDA and net income, exceeding our guidance. Further, the deals we have signed over the past years as a source of growth are now delivering a substantial number of subscribers, and we believe this trend should accelerate with more deployments later this year. Finally, we added yet another distribution relationship in the U.S., this time with Grande Communications. This agreement leverages our R&D investment from existing distribution relationships, highlighting our ability to provide a quick and cost effective advanced television solution for operators globally."

For the second quarter, service and technology revenues were $49.6 million, compared to our guidance of $46 million to $48 million and up 18% compared to $42.1 million for the same period last year and $38.8 million in the fiscal first quarter 2012. TiVo reported a net loss of ($19.6) million, compared to guidance of a net loss of ($25) million to ($27) million and a net loss of ($15.3) million in the year ago quarter. Net loss per share this quarter on a basic share basis was ($0.17). Additionally, Adjusted EBITDA was a loss of ($9.2) million, compared to Adjusted EBITDA guidance of a loss of ($14) million to ($16) million, and to an Adjusted EBITDA loss of ($6.5) million in the same period a year ago.

TiVo ended the second quarter with approximately $628 million in cash and short-term investments, up significantly from the prior quarter due to the receipt of the first DISH Network settlement payment of $300 million.

Rogers continued, "We recently announced that our Board has authorized a $100 million share repurchase plan. Both TiVo management and our Board concluded, at the time, that with our shares trading at unusually depressed levels which reflected little value beyond our cash and NOLs, a $100 million repurchase authorization could be a highly compelling investment relative to other uses of cash while also not limiting our ability to consider other strategic opportunities.

"Our mass distribution efforts are now showing tangible results through subscription growth. We are seeing subscription growth from partners such as RCN, Suddenlink, and Virgin Media, while Charter, DIRECTV, and ONO are progressing towards launch, which we believe should provide further momentum.

"Virgin Media is a perfect example of how we are executing with operators. As part of its second quarter earnings results, Virgin Media said that it had approximately 50,000 TiVo subscribers live at the end of July. This is a very strong indication of consumer demand in what are only the early stages of this deployment, and we are seeing this demand only accelerate in the third quarter. We are thrilled that Virgin Media has embraced our offering in such a meaningful way. A quote from Neil Berkett, Virgin Media's CEO on the company's recent earnings call said it all: 'I think TiVo will do to our video business what Docsis 3.0 did to our broadband business. I think it will significantly change our brand, our perception and our ongoing delivery... TiVo is the best connected TV certainly in the U.K. and I would argue in the world. It is produced by connected TV experts. It's all they do, that's why we've partnered with them. That's why it's actually launched on time.'

"Further, we are continuing to focus on deepening current distribution relationships. For example, our relationship with RCN continues to expand as they are set to be the first to offer subscribers a TiVo Whole-Home solution based on TiVo's expanded product family that includes our non-DVR set-top box and 4-tuner DVR set-top box. Our non-DVR set-top box, in particular, increases our ability to significantly penetrate the subscriber base of service providers beyond the DVR, providing us with an even larger opportunity to grow.

"We're also making steady progress with Suddenlink, as we've seen them accelerating deployments and increasing the TiVo footprint beyond Texas, most notably in North Carolina, where TiVo for the first time is being deployed with an Arris video-on-demand system. As for our deal with Charter, we continue to make progress and we look forward to initiating a trial later this year.

"In addition, the success we're seeing in our current deployments along with the fact that we are the only mass distributed advanced television solution deployed to date, has led to additional operators taking notice. To that end, we announced earlier today a distribution agreement with Grande Communications, a broadband communications company based in the Southwest U.S. with about 150,000 video subscribers. Going forward, TiVo will be the exclusive provider of DVRs and whole home solutions for Grande. We expect Grande's initial launch to begin in October. It's worth noting that the speed with which we are able to launch with Grande is a great example of how our recent R&D investments enable us to bring on new customers with limited incremental cost to TiVo and the operator and then to move with great speed.

"On the retail side of the business, Best Buy launched Insignia Connected TVs with a TiVo designed user experience. This is the first time TiVo has been available directly on a television as its primary user interface and highlights another way TiVo touches the consumer as well as represents another device in Best Buy stores with the TiVo experience. While we continue to be cautious with our investments in the retail business, we are confident that our retail offerings will benefit from having the TiVo Designed Insignia televisions at Best Buy. More importantly, by leveraging the R&D elements of our retail business into our operator business, TiVo is the only vendor that is in the unique position of having an array of operator products that benefit from more than ten years of direct interaction with retail subscribers and households. And by being in retail we continue to believe we are able to control our own destiny, innovate, and deliver the best product with a well recognized brand. That pedigree of innovation is one of the things operators find extremely valuable.

"In terms of our intellectual property, and in particular our patent portfolio, since our inception we have been diligent in our efforts to file patent applications around the inventions we have created. We currently have 210 issued patents and 389 pending applications in our worldwide portfolio of media experience and connectivity intellectual property that extend to DVRs, set-top boxes, smart phones, tablets, and other forms of consumer electronics and processes. And much of this intellectual property extends well into the future. We are very pleased to see that patents and intellectual property in general are becoming increasingly more valuable, and we believe that, as a result of our creativity and engineering focus, we have one of the more significant advanced patent portfolios out there in these fields."

Rogers concluded, "We are seeing momentum building around many elements of our business that we believe will drive our future growth. We have showcased to the pay-TV world that we have a unique advanced television solution that is being deployed in the marketplace today. We believe our current agreements with operators are just the tip of the iceberg, as we see significant potential in future deals driving accelerated subscription growth. The recent validation of our intellectual property, coupled with the growing value of patent portfolios in the market and the fact that we believe we have now become the leader in the expanding market of advanced television to operators, has put TiVo in a strong position today."

Management Provides Financial Guidance

For the third quarter of fiscal 2012, TiVo anticipates service and technology revenues in the range of $49 million to $51 million. TiVo anticipates net loss to be in the range of ($27) million to ($29) million, and an Adjusted EBITDA loss to be in the range of ($17) million to ($19) million. This guidance includes ongoing licensing revenue from the DISH Network settlement.

This financial guidance is based on information available to management as of August 24, 2011. 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 second quarter financial and operating results and guidance outlook at 2:00 pm PT (5:00 pm ET), today, August 24, 2011. 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 90406852). The Webcast will be archived and available through August 31, 2011 at http://www.tivo.com/ir or by calling (706) 645-9291; and entering the conference ID number 90406852.

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. © 2011 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/Broadcaster customers and subscription growth in TiVo's retail business, future repurchases of TiVo stock by TiVo, the timing of future TiVo product roll-outs and availability of particular products in the future with customers such as DIRECTV, ONO, Charter, RCN, and Grande Communications among others, TiVo's ability to leverage its research and development in the future between customers and MSO and retail markets 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 for the fiscal year ended January 31, 2011, our Quarterly Report on Form 10-Q for the period ended April 30, 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         Six Months Ended
                                July 31,                  July 31,
                        ------------------------  ------------------------
                            2011         2010         2011         2010
                        -----------  -----------  -----------  -----------
Revenues
       Service revenues $    34,016  $    35,654  $    67,350  $    71,898
       Technology
        revenues             15,586        6,415       21,089       13,388
       Hardware
        revenues             11,580        9,481       18,495       27,650
                        -----------  -----------  -----------  -----------
Net revenues                 61,182       51,550      106,934      112,936
Cost of revenues
       Cost of service
        revenues              9,089        9,887       17,889       20,290
       Cost of technology
        revenues              3,813        4,211       10,833        9,232
       Cost of hardware
        revenues             13,401       11,546       22,254       30,765
                        -----------  -----------  -----------  -----------
    Total cost of
     revenues                26,303       25,644       50,976       60,287
                        -----------  -----------  -----------  -----------
            Gross margin     34,879       25,906       55,958       52,649
                        -----------  -----------  -----------  -----------
       Research and
        development          26,042       19,326       53,270       37,954
       Sales and
        marketing             6,905        6,622       13,242       14,382
       Sales and
        marketing,
        subscription
        acquisition
        costs                 2,441        1,366        3,674        4,557
       General and
        administrative       17,826       14,103       40,278       25,800
       Litigation
        Proceeds                 --           --     (175,716)          --
                        -----------  -----------  -----------  -----------
            Total
             operating
             expenses        53,214       41,417      (65,252)      82,693
                        -----------  -----------  -----------  -----------
            Income (loss)
             from
             operations     (18,335)     (15,511)     121,210      (30,044)
       Interest income          678          381        3,841          750
       Interest expense
        and other income
        (expense)            (1,965)        (145)      (4,589)        (147)
                        -----------  -----------  -----------  -----------
            Income (loss)
             before income
             taxes          (19,622)     (15,275)     120,462      (29,441)
            Benefit from
             (provision
             for) income
             taxes               71          (29)        (988)         (63)
                        -----------  -----------  -----------  -----------
       Net income
        (loss)          $   (19,551) $   (15,304) $   119,474  $   (29,504)
                        ===========  ===========  ===========  ===========

       Net income (loss)
        per common share
           Basic        $     (0.17) $     (0.13) $      1.03  $     (0.26)
           Diluted      $     (0.17) $     (0.13) $      0.91  $     (0.26)

       Income (loss) for
        purposes of
        computing net
        income (loss)
        per share:
           Basic            (19,551)     (15,304)     119,474      (29,504)
           Diluted          (19,551)     (15,304)     122,472      (29,504)

       Weighted average
        common and
        common
        equivalent
        shares:
           Basic        116,146,567  113,814,828  115,695,989  112,663,287
           Diluted      116,146,567  113,814,828  135,161,128  112,663,287





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


                                                     July 31,   January 31,
                                                       2011        2011
                                                    ----------  ----------
                       ASSETS
CURRENT ASSETS
  Cash and cash equivalents                         $   96,027  $   71,221
  Short-term investments                               531,798     138,216
  Accounts receivable, net of allowance for
   doubtful accounts of $406 and $275, respectively     11,246      16,011
  Inventories                                           13,588      13,228
  Deferred cost of technology revenues, current         12,056      13,760
  Prepaid expenses and other, current                   11,174       6,983
                                                    ----------  ----------
    Total current assets                               675,889     259,419
LONG-TERM ASSETS
   Property and equipment, net of accumulated
    depreciation of $44,217 and $44,682,
    respectively                                        10,377      10,229
   Purchased technology, capitalized software, and
    intangible assets, net of accumulated
    amortization of $16,438 and $15,110,
    respectively                                         5,909       6,956
   Deferred cost of technology revenues, long-term      13,573       2,100
   Prepaid expenses and other, long-term                 4,123       1,224
   Long-term investments                                 3,400       5,890
                                                    ----------  ----------
    Total long-term assets                              37,382      26,399
                                                    ----------  ----------
            Total assets                            $  713,271  $  285,818
                                                    ==========  ==========
       LIABILITIES AND STOCKHOLDERS' EQUITY
LIABILITIES
    CURRENT LIABILITIES
    Accounts payable                                $   19,202  $   18,052
    Accrued liabilities                                 34,002      30,115
    Deferred revenue, current                           74,720      33,792
                                                    ----------  ----------
       Total current liabilities                       127,924      81,959
    LONG-TERM LIABILITIES
    Deferred revenue, long-term                        100,927      34,857
    Convertible senior notes                           172,500          --
    Deferred rent and other long-term liabilities          560         246
                                                    ----------  ----------
       Total long-term liabilities                     273,987      35,103
                                                    ----------  ----------
            Total liabilities                          401,911     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
     121,718,388 and 117,420,874, respectively and
     outstanding shares are 120,441,826 and
     116,475,318, respectively                             122         117
    Treasury stock, at cost - 1,276,562 shares and
     945,556 shares, respectively                      (11,869)     (8,660)
    Additional paid-in capital                         982,855     956,947
    Accumulated deficit                               (659,751)   (779,225)
    Accumulated other comprehensive income (loss)            3        (423)
                                                    ----------  ----------
            Total stockholders' equity                 311,360     168,756
                                                    ----------  ----------
            Total liabilities and stockholders'
             equity                                 $  713,271  $  285,818
                                                    ==========  ==========




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

                                                      Six Months Ended
                                                           July 31,
                                                    ----------------------
                                                       2011        2010
                                                    ----------  ----------
CASH FLOWS FROM OPERATING ACTIVITIES
    Net income (loss)                               $  119,474  $  (29,504)
    Adjustments to reconcile net income (loss) to
     net cash provided by (used in) operating
     activities:
       Depreciation and amortization of property
        and equipment and intangibles                    4,493       4,560
       Loss on disposal of fixed assets                     --          42
       Stock-based compensation expense                 14,559      12,374
       Amortization of discounts and premiums on
        investments                                      1,010       1,076
       Non-cash loss on overallotment option             1,536          --
       Utilization and write-down of trade credits         619          65
       Allowance for doubtful accounts                     267         184
    Changes in assets and liabilities:
       Accounts receivable                               4,498       3,214
       Inventories                                        (360)     (6,789)
       Deferred cost of technology revenues             (9,178)     (5,483)
       Prepaid expenses and other                       (1,915)       (926)
       Accounts payable                                    985       1,997
       Accrued liabilities                               3,887      (1,411)
       Deferred revenue                                106,998      (3,828)
       Deferred rent and other long-term
        liabilities                                        314          21
                                                    ----------  ----------
            Net cash provided by (used in)
             operating activities                   $  247,187  $  (24,408)
                                                    ----------  ----------
CASH FLOWS FROM INVESTING ACTIVITIES
    Purchases of short-term investments               (567,013)    (84,190)
    Sales or maturities of long-term and short-term
     investments                                       174,222      81,573
    Acquisition of property and equipment               (3,148)     (4,113)
    Acquisition of capitalized software and
     intangibles                                          (281)         --
                                                    ----------  ----------
            Net cash used in investing activities   $ (396,220) $   (6,730)
                                                    ----------  ----------
CASH FLOWS FROM FINANCING ACTIVITIES
    Proceeds from issuance of convertible senior
     notes, net                                        166,285          --
    Proceeds from issuance of common stock related
     to exercise of common stock options                 7,479      29,185
    Proceeds from issuance of common stock related
     to employee stock purchase plan                     3,284       2,407
    Treasury stock - repurchase of stock for tax
     withholding                                        (3,209)     (3,794)
                                                    ----------  ----------
            Net cash provided by financing
             activities                             $  173,839  $   27,798
                                                    ----------  ----------
NET INCREASE (DECREASE) IN CASH AND CASH
 EQUIVALENTS                                        $   24,806  $   (3,340)
                                                    ----------  ----------
CASH AND CASH EQUIVALENTS:
    Balance at beginning of period                      71,221      70,891
                                                    ----------  ----------
    Balance at end of period                        $   96,027  $   67,551
                                                    ==========  ==========




                                TIVO INC.
                               OTHER DATA

                                                               Guidance
                                                            Reconciliation
                                  Three Months Ended        --------------
                                        July 31              Three Months
                            ------------------------------      Ending
                                                              October 31,
                                 2011            2010            2011
                            --------------  --------------  --------------
                                    (In thousands)          (In millions)
Net loss                    $      (19,551) $      (15,304)  $(29) - $(27)
Add back:
 Depreciation & amortization         2,259           2,339        $2
 Interest income & expense           1,288            (381)     $2 - $1
 Provision for income tax              (71)             29        $0
                            --------------  --------------  --------------
   EBITDA                          (16,075)        (13,317)  $(26) - $(24)
 Stock-based compensation            6,902           6,788        $7
                            --------------  --------------  --------------
   Adjusted EBITDA          $       (9,173) $       (6,529)  $(19) - $(17)
                            ==============  ==============  ==============

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                                              July 31,
                                                     --------------------
            (Subscriptions in thousands)                2011       2010
                                                     ---------  ---------
TiVo-Owned Subscription Gross Additions:                    25         32
Subscription Net Additions/(Losses):
TiVo-Owned                                                 (43)       (48)
MSOs/Broadcasters                                           10        (77)
                                                     ---------  ---------
  Total Subscription Net Additions/(Losses)                (33)      (125)
Cumulative Subscriptions:
TiVo-Owned                                               1,165      1,366
MSOs/Broadcasters                                          763      1,018
                                                     ---------  ---------
  Total Cumulative Subscriptions                         1,928      2,384
% of TiVo-Owned Cumulative Subscriptions paying
 recurring fees                                             57%        56%

Included in the 1,165,000 TiVo-Owned subscriptions are approximately 286,000 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/Broadcasters lines refer to subscriptions sold to consumers by MSOs/Broadcasters such as DIRECTV, Cablevision Mexico, Seven/Hybrid TV (Australia), Television New Zealand (TVNZ) (New Zealand), Virgin Media (United Kingdom), RCN, Suddenlink, and Comcast (under the prior agreement with Comcast) 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. We amortize all product lifetime subscriptions over a 60 month period. 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/Broadcasters 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/Broadcasters. Our MSOs/Broadcasters subscription data is based in part on reporting from our third party MSOs/Broadcasters partners.

                                TIVO INC.
                    OTHER DATA - KEY BUSINESS METRICS

                                                    Three Months Ended
                                                          July 31,
                                                  -----------------------
TiVo-Owned Churn Rate                                2011         2010
                                                  ----------   ----------
                                                   (In thousands, except
                                                   churn rate per month)

Average TiVo-Owned subscriptions                       1,188        1,390
TiVo-Owned subscription cancellations                    (68)         (80)
                                                  ----------   ----------
      TiVo-Owned Churn Rate per month                   (1.9)%       (1.9)%
                                                  ----------   ----------

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™ 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      Twelve Months
                                         Ended July 31,    Ended July 31,
                                        ----------------  ----------------
                                          2011     2010     2011     2010
                                        -------  -------  -------  -------
Subscription Acquisition Costs              (In thousands, except SAC)

Sales and marketing, subscription
 acquisition costs                      $ 2,441  $ 1,366  $ 7,286  $ 7,785
Hardware revenues                       (11,580)  (9,481) (42,463) (61,069)
Less: MSOs/Broadcasters-related
 hardware revenues                        8,079    1,601   18,691   20,046
Cost of hardware revenues                13,401   11,546   60,522   73,163
Less: MSOs/Broadcasters-related cost of
 hardware revenues                       (6,019)  (1,222) (13,730) (17,647)
                                        -------  -------  -------  -------
   Total Acquisition Costs                6,322    3,810   30,306   22,278
                                        =======  =======  =======  =======
   TiVo-Owned Subscription Gross
    Additions                                25       32      147      145
   Subscription Acquisition Costs (SAC) $   253  $   119  $   206  $   154
                                        =======  =======  =======  =======

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/Broadcasters' 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/Broadcasters' 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
                                                             July 31,
                                                        ------------------
TiVo-Owned Average Revenue per Subscription               2011      2010
                                                        --------  --------
                                                           (In thousands,
                                                            except ARPU)

Total Service revenues                                  $ 34,016  $ 35,654
Less: MSOs/Broadcasters-related service revenues         (4,371)   (3,819)
                                                        --------  --------
TiVo-Owned-related service revenues                       29,645    31,835
Average TiVo-Owned revenues per month                      9,882    10,612
Average TiVo-Owned per month subscriptions                 1,188     1,390
                                                        --------  --------
TiVo-Owned ARPU per month                               $   8.31  $   7.63
                                                        ========  ========


                                                        Three Months Ended
                                                             July 31,
                                                        ------------------
MSOs/Broadcasters Average Revenue per Subscription        2011      2010
                                                        --------  --------
                                                           (In thousands,
                                                            except ARPU)

Total Service revenues                                  $ 34,016  $ 35,654
Less: TiVo-Owned-related service revenues               (29,645)  (31,835)
                                                        --------  --------
MSOs/Broadcasters-related service revenues                 4,371     3,819
Average MSOs/Broadcasters revenues per month               1,457     1,273
Average MSOs/Broadcasters per month subscriptions            753     1,063
                                                        --------  --------
MSOs/Broadcasters ARPU per month                        $   1.94  $   1.20
                                                        ========  ========

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/Broadcasters 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/Broadcasters 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/Broadcasters. For example, an agreement that includes contractual minimums may result in a higher than expected MSOs/Broadcasters 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/Broadcaster-related service revenues (which includes MSOs/Broadcasters' subscription service revenues and MSOs/ Broadcasters'-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/Broadcasters' 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/Broadcasters'-related service revenues by the average MSOs/Broadcasters' subscriptions for the period. The above table shows this calculation.