Investor Relations

Press Release

Email page PDF view Print view Email Alert Social media sharing

TiVo Reports Results for the Fourth Quarter and Fiscal Year Ended January 31, 2015

Company Release - 3/3/2015 4:01 PM ET

SAN JOSE, CA -- (Marketwired) -- 03/03/15 -- TiVo Inc. (NASDAQ: TIVO)

  • Service and Technology revenues of $91.7 million in the fourth quarter were a record for the company, exceeding guidance
  • Adjusted EBITDA of $24.2 million, up 24% year-over-over, and Net Income of $7.1 million in the fourth quarter, both exceeding guidance
  • Total TiVo subscriptions were up 30% year-over-year, which included a 40% year-over-year increase in MSO subscriptions, bringing total annual subscription additions of almost 1.3 million; a record for the Company
  • Fourth quarter TiVo-Owned gross additions up 20% year-over-year and strongest net additions in 7 years
  • Sequential MSO and Digitalsmiths service revenue growth of 29% and 25%, respectively
  • Recently announced new distribution partnership with Frontier Communications and expanded Vodafone/ONO offering in Spain
  • Fourth quarter repurchases of $117 million or 9.7 million shares, bringing Fiscal Year 2015 repurchases to approximately $346 million and reducing basic shares outstanding by approximately 20% from the end of the prior fiscal year

TiVo Inc. (NASDAQ: TIVO), a leader in the advanced television entertainment market, today reported financial results for the fourth quarter and fiscal year ended January 31, 2015.

Tom Rogers, President and CEO of TiVo, said, "The fourth quarter completed what was a strong year of execution for TiVo. Service and Technology revenue increased 9% and Adjusted EBITDA increased to $24.2 million. In the fourth quarter, we posted MSO subscription net additions of 324,000 and positive TiVo-Owned net additions of 16,000, our strongest TiVo-Owned net additions seven years. Total TiVo subscriptions now stand at almost 5.5 million, nearly 1.3 million more than at this time last year. During the quarter we made significant strides building new distribution relationships and expanding existing ones, including announcements with Frontier and Vodafone/ONO."

For the fourth quarter, service and technology revenues were $91.7 million. This compared to guidance of $87 million to $90 million and $84.0 million for the same quarter last year. TiVo reported Adjusted EBITDA of $24.2 million, compared to Adjusted EBITDA guidance of $21 million to $24 million, and compared to Adjusted EBITDA of $19.6 million in the same quarter last year. Net income was $7.1 million, compared to guidance of $2 million to $5 million and a net income of $710,000 in the same quarter last year.

Rogers continued, "The nearly 1.3 million MSO subscription additions we delivered in Fiscal 2015 are an improvement from Fiscal 2014, underscoring the strength of our domestic and international operator partnerships. Additionally, the 29% sequential increase in MSO revenue in the fourth quarter helped almost double Fiscal Year 2015 MSO service revenue compared with Fiscal Year 2013. We now stand at about 5.5 million total TiVo subscriptions, a 30% increase over last year and we expect significant growth going forward as existing early phase relationships scale, and as we form new distribution relationships.

"In terms of existing distribution relationships, we continue to drive increased penetration across our partners' customer bases. Our European distribution partners now have well over 3 million TiVo subscriptions which we believe has created real value for these partners, highlighted by the fact that all our European MSO partners grew video customers in the fourth quarter. At the same time we continue to expand our product offerings to capture new opportunities. As an example, since acquiring ONO last year, Vodafone has engaged with TiVo to expand and improve its television offerings in Spain, including recently announced plans to integrate new TiVo cloud based services into the ONO television offering. This takes us above and beyond our existing relationship with ONO, which now reaches over 500,000 active users. We look forward to announcing further enhancements and products for Vodafone/ONO in Spain as the year progresses.

"In North America, we continue to add high value MSO subscriptions at a rapid pace, and recently we moved above the one million subscription level. We expect this growth to continue as many of our North American deployments continue to have significant upside penetration opportunity. Further, the Cogeco deployment in Ontario is off to a solid start, with Quebec expected to launch soon.

In regard to new distribution, we recently announced a partnership with Frontier Communications one of the largest telecom operators in the U.S. The company has 2.7 million customer relationships today and will roughly double in size following the close of its proposed transaction with Verizon. The Frontier deal represents a new growth opportunity for TiVo because it is the first time we will have a major service provider distributing, installing, and promoting TiVo devices specifically for use with over-the-air video and over-the-top content. Frontier will make this solution its primary video offering for its customers who only subscribe to high-speed data service and has major aspirations for the future role TiVo can play in its broader service portfolio. Frontier intends to deploy the TiVo Roamio OTA DVR and TiVo's whole-home television solutions across its full footprint, including its current 650,000 video customer base, with an initial roll-out expected in mid-2015.

"Sales of our Digitalsmiths products and services grew 25% sequentially between the fourth quarter and the third quarter and we believe that these Digitalsmiths products can contribute meaningfully to our future growth and be an important element of our international product offering. We continued to roll out the Seamless Discovery platform to current operator partners who use the service to power their own user experience. We also announced the release of a product named Seamless Insight, an analytics platform that provides operators data on the interactions their consumers have with their advanced television interface. And with that information, it guides operators to the best way to present and promote content to increase revenues. We believe that this offering will be a powerful tool to help improve performance of the video business for key pay television operators.

"On the TiVo-Owned front, we are seeing improving dynamics. During the quarter TiVo-Owned gross additions increased to 59,000, or about 20% year-over-year, our best result in four years. Importantly, TiVo-Owned net additions increased by 16,000 subscriptions, the best performance in seven years. This was driven by a combination of product innovation, the continued launch of TiVo OTA (over-the-air), and changes in our whole home pricing that drove increased TiVo Mini sales. These results demonstrate the value consumers are placing on the TiVo multi-screen advanced television proposition. Although the new pricing dilutes TiVo-Owned ARPU, we believe that in the long run, we maximize TiVo-Owned revenue by having a compelling, easy-to-buy service. We believe we're on the right track and the additional new features and products that we plan to launch will continue to demonstrate innovation and progress in our retail business. This along with simplified pricing and selling models that make it easier for consumers to purchase the TiVo products and services across multiple channels including Amazon, will lead to a business that has the potential to contribute to TiVo's overall growth. Further, to the extent these efforts to drive growth are successful, we will evaluate increasing our marketing activities going forward.

"To that point, we are making enhancements to build on our diverse suite of advanced television products for the operator and retail markets. This includes our efforts to bring TiVo to more devices, add more cloud-based functionality, expand personalization and content options, as well as serve the needs of operators and consumers that go without a Pay TV package through our TiVo OTA products. At the same time, we are driving cost efficiencies, including posting a 6% year-over-year decrease in R&D expense in the fourth quarter. We expect that we will be able to further increase the overall efficiency of our R&D activities while also continuing our engineering efforts related to serving lighter set-top boxes and mobile products through initiatives such as the opening of our European development center in Romania.

"In addition, this quarter, we took advantage of our reduced share price and repurchased $117 million worth of stock, or 9.7 million shares, bringing our total repurchases for Fiscal Year 2015 to approximately $346 million or 27 million shares, representing an approximate 20% reduction in our basic shares outstanding from the end of the prior fiscal year. This is in addition to the 10 million shares we repurchased previously. We have approximately $300 million remaining in our share repurchase authorization."

Rogers concluded, "We executed well in Fiscal 2015, delivering strong financial results, growing our subscription base, introducing great new innovation in our product and feature offering, and deploying our substantial cash resources to drive shareholder value."

Management Provides Financial Guidance

For the first quarter of Fiscal Year 2016, TiVo anticipates service and technology revenues in the range of $90 million to $92 million. This guidance reflects a sequential increase in MSO and Digitalsmiths' service revenue offset by potential decreases in technology revenue and TiVo-Owned service revenue.

TiVo expects Adjusted EBITDA to be in the range of $26 million to $29 million and net income to be in the range of $5 million to $8 million. Relative to the prior quarter, first quarter Adjusted EBITDA and net income will benefit from lower marketing spend and further efficiencies in R&D, and net income will be impacted by higher GAAP taxes compared to the fourth quarter, primarily due to tax benefit for research and development credit in the fourth quarter.

Additionally, looking ahead to the full fiscal year, TiVo expects further acceleration from its MSO business, an improving retail business, increasing contribution from Digitalsmiths' products and services, and continued cost and capital structure improvements. We expect these trends to have a positive impact on TiVo's revenue and Adjusted EBITDA growth going forward.

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 ended January 31, 2015 financial and operating results as well as guidance outlook for the first quarter at 2:00 pm PT (5:00 pm ET), today, March 3, 2015. 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 89170092). The Webcast will be archived and available through March 10, 2015 at http://www.tivo.com/ir or by calling (404) 537-3406; and entering the conference ID number 89170092.

About TiVo Inc.

TiVo Inc. (NASDAQ: TIVO) is a global leader in next-generation television services. With global headquarters in San Jose, CA and offices in New York, NY, Boston, MA and Durham, NC, TiVo's innovative cloud-based Software-as-a-Service solutions enable viewers to consume content across all screens in and out-of-the home. The TiVo solution provides an all-in-one approach for navigating the 'content chaos' by seamlessly combining live, recorded, on-demand and over-the-top television into one intuitive user interface. The TiVo experience provides TV viewers with simple universal search, discovery, viewing and recording from any device, creating the ultimate viewing experience. TiVo products and services are available at retail or through a growing number of Pay TV operators world-wide. TiVo's multiple subsidiary companies provide the broader television industry and consumer electronics manufacturers, cloud-based video discovery and recommendation options, interactive advertising solutions and audience research and measurement services. More information at: www.TiVo.com.

TiVo, the TiVo logo, WishList, Season Pass, Roamio, are trademarks or registered trademarks of TiVo Inc. or its subsidiaries. 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 distribution agreements as well as revenue and subscription growth from MSO customers (both domestically and internationally), financial guidance for TiVo's first quarter and full fiscal year ending January 31, 2016, future growth in TiVo's overall subscription base including both TiVo-Owned and MSO subscriptions, future improvements in TiVo's retail business from TiVo Roamio, TiVo Roamio OTA products and new pricing and selling models in TiVo's retail business, future revenues, products, and distribution deals from TiVo and Digitalsmiths, future efficiencies in R&D and associated decreases in R&D costs, and future capital allocation initiatives including the amount, timing and sufficient availability of shares in the marketplace for future share repurchases. 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, including the Company's Annual Report on Form 10-K for the fiscal year ended January 31, 2014, our Quarterly Reports on Form 10-Q for the periods ended April 30, 2014, July 31, 2014, and October 31, 2014, 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.
                   CONSOLIDATED STATEMENTS OF OPERATIONS
             (In thousands, except per share and share amounts)
                                (unaudited)

                         Three Months Ended         Twelve Months Ended
                             January 31,                 January 31,
                     --------------------------  --------------------------
                         2015          2014          2015          2014
                     ------------  ------------  ------------  ------------
Revenues
    Service revenues       40,498        36,317       150,007       138,835
    Technology
     revenues              51,171        47,716       202,353       165,630
    Hardware
     revenues              22,463        22,301        99,119       101,788
                     ------------  ------------  ------------  ------------
Net revenues              114,132       106,334       451,479       406,253
Cost of revenues
    Cost of service
     revenues              17,037        15,596        59,607        49,042
    Cost of
     technology
     revenues               5,910         4,483        22,690        25,673
    Cost of hardware
     revenues              25,041        23,163        95,505        96,633
                     ------------  ------------  ------------  ------------
  Total cost of
   revenues                47,988        43,242       177,802       171,348
        Gross margin       66,144        63,092       273,677       234,905
                     ------------  ------------  ------------  ------------
    Research and
     development           25,265        26,908       102,209       106,917
    Sales and
     marketing             10,910        11,238        42,053        39,003
    Sales and
     marketing,
     subscription
     acquisition
     costs                  3,455         6,038         8,906        12,521
    General and
     administrative        14,076        16,461        59,482        77,311
    Litigation
     Proceeds                   -             -             -      (108,102)
                     ------------  ------------  ------------  ------------
      Total
       operating
       expenses            53,706        60,645       212,650       127,650
        Income
         (loss) from
         operations        12,438         2,447        61,027       107,255
                     ------------  ------------  ------------  ------------
    Interest income           969         1,272         4,147         4,727
    Interest expense
     and other
     income
     (expense)             (4,822)       (1,973)      (11,961)       (8,077)
                     ------------  ------------  ------------  ------------
      Income (loss)
       before income
       taxes                8,585         1,746        53,213       103,905
      Benefit from
       (provision
       for) income
       taxes               (1,529)       (1,036)      (22,381)      167,911
                     ------------  ------------  ------------  ------------
    Net income
     (loss)          $      7,056  $        710  $     30,832  $    271,816
                     ============  ============  ============  ============

    Net income
     (loss) per
     common share
      Basic          $       0.07  $       0.01  $       0.29  $       2.29
      Diluted        $       0.07  $       0.01  $       0.28  $       1.99

    Income (loss)
     for purposes of
     computing net
     income (loss)
     per share:
      Basic          $      7,056  $        710  $     30,832  $    271,816
      Diluted        $      8,308  $        710  $     35,837  $    276,825

    Weighted average
     common and
     common
     equivalent
     shares:
      Basic            96,287,902   117,039,907   106,799,817   118,445,466
      Diluted         115,667,159   121,668,803   126,779,467   138,801,463



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

                                                       As of January 31,
                                                   ------------------------
                                                       2015         2014
                                                   -----------  -----------
                      ASSETS
CURRENT ASSETS
  Cash and cash equivalents                        $   178,217  $   253,713
  Short-term investments                               564,744      748,759
  Accounts receivable, net of allowance for
   doubtful accounts of $647 and $429,
   respectively                                         40,184       35,151
  Inventories                                           20,341       22,316
  Deferred cost of technology revenues, current          5,076        9,103
  Deferred tax assets                                   55,787      113,621
  Prepaid expenses and other, current                   13,851       10,922
                                                   -----------  -----------
    Total current assets                               878,200    1,193,585
LONG-TERM ASSETS
  Property and equipment, net of accumulated
   depreciation of $52,021 and $52,819,
   respectively                                         11,854       10,687
  Developed technology and intangible assets, net
   of accumulated amortization of $31,277 and
   $23,059, respectively                                51,810        7,328
  Deferred cost of technology revenues, long-term       15,016       18,108
  Goodwill                                              99,364       12,266
  Deferred tax assets, long-term                       114,486       57,492
  Prepaid expenses and other, long-term                  6,791        2,325
                                                   -----------  -----------
    Total long-term assets                             299,321      108,206
                                                   -----------  -----------
        Total assets                               $ 1,177,521  $ 1,301,791
                                                   ===========  ===========
       LIABILITIES AND STOCKHOLDERS' EQUITY
LIABILITIES
  CURRENT LIABILITIES
  Accounts payable                                 $    29,359  $    22,918
  Accrued liabilities                                   54,431       50,204
  Deferred revenue, current                            175,503      174,739
                                                   -----------  -----------
      Total current liabilities                        259,293      247,861
  LONG-TERM LIABILITIES
  Deferred revenue, long-term                          255,816      331,534
  Convertible senior notes                             352,562      172,500
  Deferred rent and other long-term liabilities            537          811
                                                   -----------  -----------
      Total long-term liabilities                      608,915      504,845
                                                   -----------  -----------
        Total liabilities                              868,208      752,706
  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
   138,577,153 and 134,588,456, respectively, and
   outstanding shares are 96,221,867 and
   120,617,939, respectively                               138          134
  Treasury stock, at cost - 42,355,286 shares and
   13,970,517 shares, respectively                    (514,853)    (154,071)
  Additional paid-in capital                         1,203,722    1,112,957
  Accumulated deficit                                 (379,680)    (410,512)
  Accumulated other comprehensive income (loss)            (14)         577
                                                   -----------  -----------
        Total stockholders' equity                     309,313      549,085
                                                   -----------  -----------
        Total liabilities and stockholders' equity $ 1,177,521  $ 1,301,791
                                                   ===========  ===========



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

                                                   ------------------------
                                                      Fiscal Year Ended
                                                          January 31,
                                                   ------------------------
                                                       2015         2014
                                                   -----------  -----------
CASH FLOWS FROM OPERATING ACTIVITIES
  Net income                                       $    30,832  $   271,816
  Adjustments to reconcile net income to net cash
   provided by operating activities:
    Depreciation and amortization of property and
     equipment and intangibles                          13,855        9,830
    Loss on impairment of intangible assets                  -        4,752
    Stock-based compensation expense                    33,681       37,765
    Amortization of discounts and premiums on
     investments                                        10,239        9,016
    Deferred income taxes                               (4,632)    (171,113)
    Amortization of debt issuance costs and debt
     discount                                            3,382          961
    Excess tax benefits from employee stock-based
     compensation                                      (13,665)        (522)
    Allowance for doubtful accounts                        424          253
  Changes in assets and liabilities:
    Accounts receivable                                 (2,214)       4,698
    Inventories                                          1,975       (7,816)
    Deferred cost of technology revenues                 6,758        3,626
    Prepaid expenses and other                             783        1,178
    Accounts payable                                     5,185       (1,454)
    Accrued liabilities                                 12,496          829
    Deferred revenue                                   (75,924)     330,945
    Other long-term liabilities                           (274)         285
                                                   -----------  -----------
      Net cash provided by operating activities    $    22,901  $   495,049
                                                   -----------  -----------
CASH FLOWS FROM INVESTING ACTIVITIES
  Purchases of short-term investments                 (652,859)    (930,546)
  Sales or maturities of long-term and short-term
   investments                                         824,789      640,311
  Acquisition of business, net of cash acquired       (128,387)           -
  Acquisition of property and equipment                 (6,488)      (6,331)
                                                   -----------  -----------
      Net cash provided by (used in) investing
       activities                                  $    37,055  $  (296,566)
                                                   -----------  -----------
CASH FLOWS FROM FINANCING ACTIVITIES
  Proceeds from issuance of common stock related
   to exercise of common stock options                   5,863        7,868
  Proceeds from issuance of common stock related
   to employee stock purchase plan                       6,030        6,016
  Excess tax benefits from employee stock-based
   compensation                                         13,665          522
  Proceeds from issuance of convertible senior
   notes, net of issuance costs                        223,623            -
  Proceeds from issuance of common stock warrants       30,167            -
  Purchase of convertible note hedges                  (54,018)           -
  Treasury stock - repurchase of stock                (360,782)    (116,280)
                                                   -----------  -----------
      Net cash used in financing activities        $  (135,452) $  (101,874)
                                                   -----------  -----------
NET INCREASE (DECREASE) IN CASH AND CASH
 EQUIVALENTS                                       $   (75,496) $    96,609
CASH AND CASH EQUIVALENTS:
  Balance at beginning of period                       253,713      157,104
                                                   -----------  -----------
  Balance at end of period                         $   178,217  $   253,713
                                                   ===========  ===========

SUPPLEMENTAL DISCLOSURE OF CASH AND NON-CASH FLOW
 INFORMATION
  Cash paid for interest                                 6,900        6,900
  Cash paid for income taxes                             7,328        2,590



                                  TIVO INC.
                                 OTHER DATA

                                                               Guidance
                 Three Months Ended Twelve Months Ended     Reconciliation
                                                         -------------------
                    January 31,         January 31,      Three Months Ending
                ------------------- -------------------
                   2015      2014      2015      2014       April 30, 2015
                --------- --------- --------- ---------  -------------------
                             (In thousands)                 (In millions)
Net Income      $   7,056 $     710 $  30,832 $ 271,816        $5 - $8
Add back:
  Depreciation
   &
   amortization     3,607     6,803    13,907    14,582           $4
  Interest
   income &
   expense,
   other            3,865       693     7,811     3,142           $4
  Benefit from
   (provision
   to) income
   tax              1,529     1,036    22,381  (167,911)       $5 - $6
                --------- --------- --------- ---------  -------------------
    EBITDA         16,057     9,242    74,931   121,629       $18 - $22
  Stock-based
   compensation     8,101    10,312    33,681    37,765        $7 - $8
                --------- --------- --------- ---------  -------------------
    Adjusted
     EBITDA     $  24,158 $  19,554 $ 108,612 $ 159,394       $26 - $29
  Litigation
   expenses         1,311     1,641     4,869    24,594        $1 - $2
  Litigation
   proceeds
   (past damage
   awards)              -         -         -  (108,102)          -
                --------- --------- --------- ---------  -------------------
  Adjusted
   EBITDA
   excluding
   litigation
   expense and
   litigation
   proceeds
   (past damage
   awards)      $  25,469 $  21,195 $ 113,481 $  75,886       $27 - $31
                ========= ========= ========= =========  ===================


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 and TiVo's "Adjusted EBITDA excluding litigation expenses and proceeds (past damage awards)" is Adjusted EBITDA less litigation related expenses and litigation proceeds attributable to past damage awards, but includes litigation proceeds recognized as technology licensing revenue. 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 to 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 revenue from IP settlements nor 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.


                                    Three Months Ended  Twelve Months Ended
                                    ------------------  -------------------
(Subscriptions and Households in     Jan 31,   Jan 31,   Jan 31,    Jan 31,
 thousands)                           2015      2014      2015       2014
                                    --------  --------  --------   --------
TiVo-Owned Gross Additions:               59        49       154        126
Net Additions/(Losses):
  TiVo-Owned                              16         6       (22)       (63)
  MSOs                                   324       313     1,285      1,123
                                    --------  --------  --------   --------
Total Net Additions/(Losses)             340       319     1,263      1,060
                                    ========  ========  ========   ========
Cumulative Subscriptions:
  TiVo-Owned                             944       966       944        966
  MSOs                                 4,528     3,243     4,528      3,243
                                    --------  --------  --------   --------
Total Cumulative Subscriptions         5,472     4,209     5,472      4,209
                                    ========  ========  ========   ========
Average Subscriptions:
                                    --------  --------  --------   --------
  TiVo-Owned Average Subscriptions       935       962       943        987
                                    --------  --------  --------   --------
  MSO Average Subscriptions            4,368     3,072     3,888      2,656
                                    --------  --------  --------   --------
Total Average Subscriptions:           5,303     4,034     4,831      3,643
                                    ========  ========  ========   ========
Total MSO Households                   3,889     2,912     3,889      2,912
MSO Average Households                 3,774     2,785     3,403      2,436
                                    --------  --------  --------   --------
TiVo-Owned Fully Amortized Active
 Product Lifetime Subscriptions          149       165       149        165
% of TiVo-Owned Cumulative
 Subscriptions paying recurring
 fees                                     46%       50%       46%        50%


Subscriptions and Households. Management reviews these metrics, and believes they may be useful to investors, in order to evaluate our relative position in the marketplace and to forecast future potential service revenues. Above is a table that details the change in our TiVo-Owned and MSO Subscription and MSO Household bases as during the three and twelve months ended January 31, 2015 and January 31, 2014, respectively. The TiVo-Owned Subscription lines refer to subscriptions sold directly or indirectly by TiVo to consumers who have TiVo-enabled devices (such as a DVR or TiVo Mini) and for which TiVo incurs acquisition costs. The MSO Subscription lines refer to subscriptions sold to consumers by MSOs such as Virgin, ONO, RCN, Com Hem, and Suddenlink, among others, and for which TiVo expects to incur little or no acquisition costs. Additionally, we provide a breakdown of the average monthly subscriptions for the fiscal year and quarter, the total MSO households and the MSO average households for the fiscal year and quarter, the number of fully amortized active product lifetime subscriptions, and percent of TiVo-Owned Subscriptions for which consumers pay recurring fees as opposed to a one-time prepaid product lifetime fee.

We define a "subscription" as a contract referencing a TiVo-enabled device such as a DVR or TiVo Mini for which (i) a consumer has paid or committed to pay for the TiVo service and (ii) service is not canceled. Each TiVo-Owned Subscription represents a single TiVo-enabled device (as defined above) and therefore one or more TiVo-Owned subscriptions may be present in a single household. MSO Subscriptions are a count of the number of devices that connect to the TiVo service and one or more devices may be present in a single MSO Household. TiVo-Owned subscriptions currently pay for the TiVo service on a recurring payment plan (such as a monthly or annual payment plan) or on a one-time basis for the life of TiVo-enabled device (product lifetime subscriptions). Beginning in October 2014, each TiVo Mini device sale includes a product lifetime subscription for that TiVo Mini device. The increase in TiVo-Owned Subscriptions and in the quarter and the decrease in the net loss of TiVo-Owned Subscriptions in fiscal year 2015 were based primarily on changes in our whole home pricing, including the bundling of product lifetime subscriptions with each TiVo Mini device, and the continued launch of our TiVo OTA (over-the-air) product. Subscriptions do not include soft-clients (i.e. iPad application or web portal) or digital tuning adapter users. 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 TiVo-enabled device 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 define a "household" as one or more devices associated with the same contract or customer number. We currently do not report TiVo-Owned households as we currently receive incremental revenue for each new TiVo-Owned Subscription in the TiVo-Owned business whereas, in some cases, our MSO customers pay us on a per household basis.

We calculate average subscriptions for the period by adding the average subscriptions for each month and dividing by the number of months in the period. We calculate the average subscriptions for each month by adding the beginning and ending subscriptions for the month and dividing by two. We calculate Average MSO Households for the period by adding the average households for each month and dividing by the number of months in the period. We calculate the average households for each month by adding the beginning and ending households for the month and dividing by two. We are not aware of any uniform standards for defining subscriptions or households 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, subscription, household or a TiVo-enabled device which may not be consistent with how we define a subscription or household for our reporting purposes nor be representative of how such subscription fees are calculated and paid to us by our MSOs. Our MSO Subscription and MSO Household data is dependent in part on reporting from our third-party MSO partners.


                                 TIVO INC.
                     OTHER DATA - KEY BUSINESS METRICS

                                        Three Months       Twelve Months
                                     Ended January 31,   Ended January 31,
                                     -----------------   -----------------
TiVo-Owned Churn Rate                  2015      2014      2015      2014
                                     -------   -------   -------   -------
                                      (In thousands, except churn rate per
                                                     month)
                                     -------------------------------------
Average TiVo-Owned subscriptions         935       962       943       987
TiVo-Owned subscription
 cancellations                           (43)      (43)     (176)     (189)
                                     -------   -------   -------   -------
  TiVo-Owned Churn Rate per month       (1.5)%    (1.5)%    (1.6)%    (1.6)%
                                     -------   -------   -------   -------

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, CableCARD™ installation issues, 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 Ended    Twelve Months Ended
                                 --------------------  --------------------
                                  Jan 31,    Jan 31,    Jan 31,    Jan 31,
                                    2015       2014       2015       2014
                                 ---------  ---------  ---------  ---------
Subscription Acquisition Costs           (In thousands, except SAC)
Sales and marketing,
 subscription acquisition costs  $   3,455  $   6,038  $   8,906  $  12,521
Hardware revenues                  (22,463)   (22,301)   (99,119)  (101,788)
Less: MSOs'-related hardware
 revenues                           15,467     12,634     75,594     74,498
Cost of hardware revenues           25,040     23,163     95,504     96,633
Less: MSOs'-related cost of
 hardware revenues                 (12,475)    (9,650)   (58,214)   (56,643)
                                 ---------  ---------  ---------  ---------
  Total Acquisition Costs            9,024      9,884     22,671     25,221
                                 =========  =========  =========  =========
  TiVo-Owned Subscription Gross
   Additions                            59         49        154        126
  Subscription Acquisition Costs
   (SAC)                         $     153  $     202  $     147  $     200
                                 =========  =========  =========  =========


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.

TiVo-Owned 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. Investors 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.

We calculate TiVo-Owned service revenues by subtracting MSOs'-related service revenues and Media services and other service revenues (includes Advertising, Research, and Digitalsmiths revenues), from our total reported net Service revenues. The table below provides a more detailed breakdown of our Service revenues, and reconciles to our total Service revenues in our Statement of Operations as reported (or previously reported):


                                     Three Months Ended  Twelve Months Ended
                                    -------------------  -------------------
                                     Jan 31,   Jan 31,    Jan 31,   Jan 31,
Service Revenues                       2015      2014       2015      2014
                                    --------- ---------  --------- ---------
                                                 (In thousands)
                                    ----------------------------------------
TiVo-Owned-related service revenues $  21,541 $  22,975  $  88,249 $  94,837
MSOs'-related service revenues         13,675    10,498     44,516    33,066
Media services and other service
 revenues                               5,282     2,844     17,242    10,932
                                    --------- ---------  --------- ---------
Total Service Revenues              $  40,498 $  36,317  $ 150,007 $ 138,835
                                    ========= =========  ========= =========


We calculate ARPU per month for TiVo-Owned Subscriptions by taking total reported net TiVo-Owned service revenues and dividing the result by the number of months in the period. We then divide the resulting average service revenue by Average TiVo-Owned Subscriptions for the period, calculated as described above for churn rate. The following table shows this calculation:


                                     Three Months Ended  Twelve Months Ended
                                    -------------------  -------------------
TiVo-Owned Average Revenue per       Jan 31,   Jan 31,    Jan 31,   Jan 31,
 Subscription                          2015      2014       2015      2014
                                    --------- ---------  --------- ---------
                                           (In thousands, except ARPU)
                                    ----------------------------------------
TiVo-Owned-related service revenues    21,541    22,975     88,249    94,837
Average TiVo-Owned revenues per
 month                                  7,180     7,658      7,354     7,903
Average TiVo-Owned subscriptions
 per month                                935       962        943       987
                                    --------- ---------  --------- ---------
TiVo-Owned ARPU per month           $    7.68 $    7.96  $    7.80 $    8.01
                                    ========= =========  ========= =========


The decrease in TiVo-Owned ARPU per month for the fourth quarter and fiscal year ended January 31, 2015 as compared to the same prior year periods, was due primarily to a percentage increase in TiVo Mini sales bundled with product lifetime service, which have much lower average service revenues than DVRs.

Technology Revenues. Revenue and cash from the contractual minimums (i.e. the following amounts do not include any additional revenues from our AT&T agreement) under our licensing agreements with EchoStar, AT&T, Verizon, and Cisco and Google/Motorola Mobility through January 31, 2015 have been:


                                                     Technology      Cash
                                                      Revenues     Receipts
                                                    -----------  -----------
Fiscal Year Ended January 31,                            (In thousands)
2012                                                $    35,275  $   117,679
2013                                                     76,841       86,356
2014                                                    136,532      464,725
2015                                                    169,641       83,579
                                                    -----------  -----------
Total                                               $   418,289  $   752,339
                                                    ===========  ===========


Based on current GAAP, revenue and cash from the contractual minimums under all our licensing agreements with EchoStar, AT&T, Verizon, and Cisco and Motorola is expected to be recognized (revenues) and received (cash) on an annual basis for the fiscal years thereafter as follows:


                                                     Technology      Cash
                                                      Revenues     Receipts
                                                    -----------  -----------
                                                         (In thousands)
Fiscal Year Ending January 31,
                                                    -----------  -----------
2016                                                $   171,563  $    83,579
2017                                                    173,129       83,579
2018                                                    174,411       83,579
2019                                                     88,629       31,139
2020                                                      1,855            -
2021 - 2024                                               6,338            -
                                                    ===========  ===========
Total                                               $   615,925  $   281,876
                                                    ===========  ===========


Source: TiVo Inc.