|
3.9
million 3G-capable converged device users as of the end of 2009, up almost
40% from the end of the third quarter of 2009 and a nearly five-fold
increase during the year.
|
|
371,000
net new customers added in the fourth quarter of 2009, up from a decline
of 77,000 in the third quarter of 2009, but down from 621,000 in the
fourth quarter of 2008.
|
|
$1.38
billion Operating Income Before Depreciation and Amortization (“OIBDA”) in
the fourth quarter of 2009, down from $1.57 billion in the fourth quarter
of 2008; OIBDA margin of 30% in the fourth quarter of 2009, compared to
32% in the fourth quarter of 2008.
|
|
T-Mobile’s
national 3G network reaches over 205 million people at the end of the
fourth quarter of 2009, nearly doubling the 3G footprint during the
year.
|
·
|
T-Mobile
USA served 33.8 million customers at the end of the fourth quarter of
2009, up from 33.4 million at the end of the third
quarter of 2009 and 32.8 million at the end of the fourth quarter of
2008.
|
o
|
In
the fourth quarter of 2009, total customers increased by 371,000, compared
to net customer losses of 77,000 in the third quarter of 2009 and 621,000
net new customers in the fourth quarter of
2008.
|
o
|
Compared
to the third quarter of 2009, the number of net new customer additions
increased due primarily to T-Mobile branded customer additions (contract
and prepaid wireless customers excluding wholesale and machine-to-machine
customers). Branded customer additions benefited from strong
holiday sales and the launch of the new Even More and Even More Plus rate
plans during the quarter. The Even More and Even More Plus rate
plans offer industry-leading value with features including unlimited
nationwide voice, text and data services, and include rate plans with and
without contracts and subsidized
handsets.
|
o
|
Net
contract customer losses were 117,000 in the fourth quarter of 2009,
compared to 140,000 net contract customer losses in the third quarter of
2009 and net contract customer additions of 267,000 in the fourth quarter
of 2008. The underlying mix of contract customer additions
improved compared to the third quarter of 2009, with a smaller proportion
of lower-ARPU contract additions during the fourth quarter of
2009.
|
o
|
The
decrease in total and contract customer additions compared to the fourth
quarter of 2008 was due primarily to fewer FlexPaysm
customer additions.
|
·
|
Prepaid
net customer additions, including wholesale customers, were 488,000 in the
fourth quarter of 2009, up from 63,000 in the third quarter of 2009 and
355,000 in the fourth quarter of
2008.
|
o
|
Higher
wholesale net customer additions were the primary reason for the
sequential and year-on-year increase in prepaid
additions. Wholesale customers totaled 2.0 million at December
31, 2009.
|
·
|
Contract
customers comprised 79% of T-Mobile USA’s total customer base at December
31, 2009, compared to 80% in the third quarter of 2009 and 82% in the
fourth quarter of 2008.
|
·
|
Blended
churn, including both contract and prepaid customers, was 3.3% in the
fourth quarter of 2009, down slightly from 3.4% in the third quarter of
2009 driven by improved prepaid churn, and in line with the fourth quarter
of 2008.
|
·
|
Contract
churn increased in the fourth quarter of 2009 to 2.5% from 2.4% in the
third quarter of 2009 and fourth quarter of
2008.
|
·
|
Prepaid
churn, including FlexPay no-contract, was 6.8% in the fourth quarter of
2009, a decrease from 7.4% in the third quarter of 2009 due in part from
the success of the new Even More Plus rate plans and
seasonality.
|
·
|
T-Mobile
USA reported OIBDA of $1.38 billion in
the fourth quarter of 2009, compared to $1.56 billion in the third quarter
of 2009 and $1.57 billion in the fourth quarter of
2008.
|
·
|
The
sequential decrease in OIBDA was due primarily to seasonally higher
acquisition costs related to branded customer additions, a higher
proportion of additions through more expensive retail channels, and higher
advertising costs in connection with the launch of the new Even More rate
plans and the holiday sales season.
|
·
|
Year-over-year
OIBDA decreased due primarily to lower contract customer revenues as
described below.
|
·
|
OIBDA
margin (as defined in Note 6 to the Selected Data, below) was 30% in the
fourth quarter of 2009, down from 33% in the third quarter of 2009 and 32%
in the fourth quarter of 2008.
|
·
|
Net
income in the fourth quarter of 2009 was $306 million, compared to $417
million in the third quarter of 2009 and $483 million in the fourth
quarter of 2008.
|
·
|
Service
revenues (as defined in Note 1 to the Selected Data, below) were $4.65
billion in the fourth quarter of 2009, down from $4.73 billion in the
third quarter of 2009 and $4.90 billion in the fourth quarter of
2008.
|
o
|
The
sequential and year-over-year decrease in service revenues in the fourth
quarter of 2009 was primarily due to a change in the customer mix,
including an increase in wholesale
customers.
|
·
|
Total
revenues, including service, equipment, and other revenues were $5.41
billion in the fourth quarter of 2009, up from $5.38 billion in the third
quarter of 2009 but down from $5.72 billion in the fourth quarter of
2008.
|
o
|
Sequentially,
the increase was driven by higher equipment sales related to increased
volume of more expensive data devices, offset partially by lower service
revenues. Compared to the fourth quarter of 2008, the decrease was driven
by lower service revenues as described above. Also, total
revenues in the fourth quarter of 2008 benefited from revenue related to
the migration of AT&T’s customers to its own network following the
dissolution of a network sharing
venture.
|
·
|
Blended
Average Revenue Per User (“ARPU” as defined in Note 1 to the Selected
Data, below) was $46 in the fourth quarter of 2009, down from $47 in the
third quarter of 2009 and $50 in the fourth quarter of 2008.
|
·
|
Contract
ARPU was $51 in the fourth quarter of 2009, down from the $52 in the third
quarter of 2009, and $54 in the fourth quarter of
2008.
|
o
|
Contract
ARPU decreased sequentially and year-over-year due primarily to lower
monthly recurring charges from contract customers, as the customer base
moved to lower ARPU products, including unlimited rate
plans.
|
·
|
Prepaid
ARPU was $18 in the fourth quarter of 2009, down from $20 in the third
quarter of 2009 and $23 in the fourth quarter of
2008.
|
o
|
The
sequential and year-over-year decrease in prepaid ARPU is primarily due to
proportionally fewer FlexPay no-contract
customers.
|
·
|
Data
services revenue (as defined in Notes 1 and 8 to the Selected Data, below)
was $1.03 billion in the fourth quarter of 2009, representing 22.2% of
blended ARPU, or $10.20 per customer, up from 21.1% of blended ARPU, or
$10.00 per customer in the third quarter of 2009, and 18.5% of blended
ARPU, or $9.30 per customer in the fourth quarter of 2008. Data services
revenue increased 19% in 2009 compared to
2008.
|
o
|
3.9
million 3G-capable converged devices (such as the T-Mobile®
MyTouchTM
3G, T-Mobile®
G1TM,
Motorola CLIQ™, and BlackBerry® BoldTM
9700) were on the T-Mobile USA network at the end of the fourth quarter of
2009, an increase of almost 40% from the third quarter of
2009.
|
o
|
The
increase of 3G-capable converged devices and the continued expansion and
upgrade of the 3G network is driving Internet access revenue growth by the
increasing adoption of 3G data
plans.
|
o
|
Messaging
revenue continued to be a significant component of data ARPU with
customers moving from usage-based messaging plans towards unlimited
plans. The total number of messages carried on the network
increased to 77 billion in the fourth quarter of 2009, compared to 75
billion in third quarter of 2009 and 57 billion in the fourth quarter of
2008.
|
·
|
The
average cost of acquiring a customer, Cost Per Gross Add (“CPGA” as
defined in Note 4 to the Selected Data, below) was $300 in the fourth
quarter of 2009, up from $290 in the third quarter of 2009 and $270 in the
fourth quarter of 2008.
|
·
|
The increase in CPGA
compared to the third quarter of 2009 is primarily due to higher
advertising costs related to the holiday season and the launch of the Even
More and Even More Plus rate plans. Additionally, a change in the sales
channel mix increased CPGA. Compared to the fourth quarter of 2008, the
increase is primarily due to higher handset subsidies, as customers adopt
more expensive converged
devices.
|
·
|
The
average cash cost of serving customers, Cash Cost Per User (“CCPU” as
defined in Note 3
to the Selected Data, below), was $22 per customer per month
in the fourth quarter of 2009, down
from $23 in the third quarter of 2009 and down from $25 in the fourth
quarter of 2008.
|
o
|
Sequentially, CCPU
decreased due to lower network costs, including roaming and data content
expense.
|
o
|
Year-over-year
all components of CCPU (network costs, general and administrative, and
subsidy loss unrelated to customer acquisition) decreased due to a higher
proportion of non-branded customers incurring lower servicing costs and
cost saving initiatives.
|
·
|
Cash
capital expenditures (as defined in Note 7 to the Selected Data, below)
were $3.7 billion in 2009, compared to $3.6 billion in 2008 due to a
continued focus on enhancing and expanding the national coverage of the
UMTS/HSPA (3G) network.
|
·
|
Cash
capital expenditures were $697 million in the fourth quarter of 2009,
compared to $787 billion in the third quarter of 2009 and $895 million in
the fourth quarter of 2008.
|
o
|
The
decrease in cash capital expenditures in the fourth quarter of 2009 was
primarily due to cash payment timing differences of the network
build.
|
o
|
T-Mobile
USA’s national 3G network now reaches 205 million people, almost doubling
coverage in 2009. Furthermore, the entire 3G network was upgraded during
the fourth quarter of 2009 to HSPA 7.2 Mbps (megabits per
second).
|
·
|
On
January 14, 2010, T-Mobile
USA, announced the launch of the T-Mobile® myTouch™ 3G Fender™ Limited
Edition, with legendary musician and Fender guitarist Eric Clapton to help
unveil the exclusive new phone.
|
·
|
On
February 16, 2010, T-Mobile USA announced the creation of a comprehensive
mobile entertainment experience for the upcoming HTC HD2, available in the
spring exclusively from T-Mobile USA. The HTC HD2 offers the
largest touch screen on a smartphone in the U.S. and will come ready with
access to millions of eBooks, movies, television programs and
more.
|
(thousands)
|
Full
Year 2009
|
Q4 09 | Q3 09 | Q2 09 | Q1 09 |
Full
Year 2008
|
Q4 08 | |||||||||||||||||||||
Customers,
end of period2
|
33,790 | 33,790 | 33,420 | 33,497 | 33,173 | 32,758 | 32,758 | |||||||||||||||||||||
Thereof
contract customers
|
26,765 | 26,765 | 26,882 | 27,022 | 26,966 | 26,806 | 26,806 | |||||||||||||||||||||
Thereof
prepaid
|
7,026 | 7,026 | 6,538 | 6,475 | 6,207 | 5,952 | 5,952 | |||||||||||||||||||||
Net
customer (losses) / additions
|
1,033 | 371 | (77 | ) | 325 | 415 | 2,940 | 621 | ||||||||||||||||||||
Acquired
customers
|
- | - | - | - | - | 1,132 | ||||||||||||||||||||||
Minutes
of use/contract customer/month
|
1,150 | 1,140 | 1,160 | 1,150 | 1,130 | 1,150 | 1,130 | |||||||||||||||||||||
Contract
churn
|
2.30 | % | 2.50 | % | 2.40 | % | 2.20 | % | 2.30 | % | 2.10 | % | 2.40 | % | ||||||||||||||
Blended
churn
|
3.20 | % | 3.30 | % | 3.40 | % | 3.10 | % | 3.10 | % | 2.90 | % | 3.30 | % | ||||||||||||||
($)
|
||||||||||||||||||||||||||||
ARPU
(blended)
1
|
47 | 46 | 47 | 48 | 48 | 51 | 50 | |||||||||||||||||||||
ARPU
(contract)
|
52 | 51 | 52 | 52 | 52 | 55 | 54 | |||||||||||||||||||||
ARPU
(prepaid)
|
20 | 18 | 20 | 21 | 21 | 23 | 23 | |||||||||||||||||||||
Data
ARPU (blended)
8
|
9.90 | 10.20 | 10.00 | 9.90 | 9.40 | 8.90 | 9.30 | |||||||||||||||||||||
Cost
of serving (CCPU)3,9
|
23 | 22 | 23 | 23 | 24 | 25 | 25 | |||||||||||||||||||||
Cost
per gross add (CPGA)4
|
290 | 300 | 290 | 270 | 300 | 290 | 270 | |||||||||||||||||||||
($
million)
|
||||||||||||||||||||||||||||
Total
revenues
|
21,531 | 5,411 | 5,380 | 5,342 | 5,398 | 21,885 | 5,722 | |||||||||||||||||||||
Service
revenues1
|
18,926 | 4,653 | 4,733 | 4,766 | 4,774 | 19,242 | 4,904 | |||||||||||||||||||||
OIBDA5
|
5,915 | 1,375 | 1,556 | 1,601 | 1,383 | 6,123 | 1,568 | |||||||||||||||||||||
OIBDA
margin 6
|
31 | % | 30 | % | 33 | % | 34 | % | 29 | % | 32 | % | 32 | % | ||||||||||||||
Capital
expenditures7
|
3,687 | 697 | 787 | 1,078 | 1,125 | 3,603 | 895 |
1
|
Average
Revenue Per User (“ARPU”) represents the average monthly service revenue
we earn from our customers. ARPU is calculated by dividing
service revenues for the specified period by the average customers during
the period, and further dividing by the number of months in the
period. We believe ARPU provides management with useful
information to evaluate the revenues generated from our customer
base.
|
2
|
A
customer is defined as a SIM card with a unique mobile identity number
which generates revenue. Contract customers and prepaid customers include
FlexPay customers depending on the type of rate plan selected. FlexPay
customers with a contract are included in contract customers, and FlexPay
customers without a contract are included in prepaid
customers. Wholesale customers include customers from mobile
virtual network operators and are classified as prepaid customers as they
most closely align with this customer
segment. Machine-to-machine customers have contracts and are
therefore included in contract
customers.
|
3
|
The average cash cost
of serving customers, or Cash Cost Per User (“CCPU”) is a non-GAAP
financial measure and includes all network and general and administrative
costs as well as the subsidy loss unrelated to customer
acquisition. Subsidy loss unrelated to customer acquisition
includes upgrade handset costs for existing customers offset by upgrade
equipment revenues and other related direct costs. This measure
is calculated as a per month average by dividing the total costs for the
specified period by the average total customers during the period and
further dividing by the number of months in the period. We believe that
CCPU, which is a measure of the costs of serving a customer, provides
relevant and useful information and is used by our management to evaluate
the operating performance of our
business.
|
4
|
Cost
Per Gross Add (“CPGA”) is a non-GAAP financial measure and is calculated
by dividing the costs of acquiring a new customer, consisting of customer
acquisition costs plus the subsidy loss related to customer acquisition
for the specified period, by gross customers added during the period.
Subsidy loss related to customer acquisition consists primarily of the
excess of handset and accessory costs over related revenues incurred to
acquire new customers. We believe that CPGA, which is a measure
of the cost of acquiring a customer, provides relevant and useful
information and is used by our management to evaluate the operating
performance of our business.
|
5.
|
Operating
Income Before Interest, Depreciation and Amortization (“OIBDA”) is a
non-GAAP financial measure, which we define as operating income before
depreciation and amortization. In a capital-intensive industry
such as wireless telecommunications, we believe OIBDA, as well as the
associated percentage margin calculation, to be meaningful measures of our
operating performance. OIBDA should not be construed as an alternative to
operating income or net income as determined in accordance with GAAP, as
an alternative to cash flows from operating activities as determined in
accordance with GAAP or as a measure of liquidity. We use OIBDA
as an integral part of our planning and internal financial reporting
processes, to evaluate the performance of our business by senior
management and to compare our performance with that of many of our
competitors. We believe that operating income is the financial
measure calculated and presented in accordance with GAAP that is the most
directly comparable to OIBDA. OIBDA is not adjusted for
integration costs of T-Mobile’s acquisition of SunCom Wireless in February
of 2008.
|
6.
|
OIBDA
margin is a non-GAAP financial measure, which we define as OIBDA (as
described in Note 5 above) divided by service
revenues.
|
7
|
Capital
expenditures consist of amounts paid by T-Mobile USA for purchases of
property and equipment.
|
8
|
Data
ARPU is defined as total data revenues divided by average total customers
during the period. Total data revenues include data revenues
from contract customers, prepaid customers, Wi-Fi revenues and data
roaming revenues. The relative fair value of data revenues from
unlimited voice and data plans are included in total data
revenues.
|
9
|
Certain
of the comparative figures in the prior period have been reclassified to
conform to the current period CCPU
presentation.
|
December
31,
|
December
31,
|
||||||||||||||||||||||
2009
|
2008
|
||||||||||||||||||||||
ASSETS
|
|||||||||||||||||||||||
Current
assets:
|
|||||||||||||||||||||||
Cash
and cash equivalents
|
$ 207
|
$ 306
|
|||||||||||||||||||||
Receivables
from affiliates
|
610
|
113
|
|||||||||||||||||||||
Accounts
receivable, net of allowances of $346 and $291,
respectively
|
2,740
|
2,809
|
|||||||||||||||||||||
Inventory
|
640
|
931
|
|||||||||||||||||||||
Current
portion of net deferred tax assets
|
1,100
|
1,148
|
|||||||||||||||||||||
Other
current assets
|
548
|
644
|
|||||||||||||||||||||
Total
current assets
|
5,845
|
5,951
|
|||||||||||||||||||||
Property
and equipment, net of accumulated depreciation of $11,841
|
|||||||||||||||||||||||
and
$10,844, respectively
|
13,192
|
12,600
|
|||||||||||||||||||||
Goodwill
|
12,025
|
12,011
|
|||||||||||||||||||||
Spectrum
licenses
|
15,256
|
15,254
|
|||||||||||||||||||||
Other
intangible assets, net of accumulated amortization of $111 and $562,
respectively
|
159
|
212
|
|||||||||||||||||||||
Long-term
investments and other assets
|
297
|
262
|
|||||||||||||||||||||
$ 46,774
|
$ 46,290
|
||||||||||||||||||||||
LIABILITIES
AND EQUITY
|
|||||||||||||||||||||||
Current
liabilities:
|
|||||||||||||||||||||||
Accounts
payable and accrued
liabilities
|
$ 3,474
|
$ 4,057
|
|||||||||||||||||||||
Current
payables to affiliates
|
4,302
|
1,557
|
|||||||||||||||||||||
Other
current liabilities
|
373
|
364
|
|||||||||||||||||||||
Total
current liabilities
|
8,149
|
5,978
|
|||||||||||||||||||||
Long-term
payables to affiliates
|
9,682
|
13,850
|
|||||||||||||||||||||
Deferred tax
liabilities
|
3,205
|
2,452
|
|||||||||||||||||||||
Other
long-term liabilities
|
1,488
|
1,227
|
|||||||||||||||||||||
Total
long-term liabilities
|
14,375
|
17,529
|
|||||||||||||||||||||
Commitments
and contingencies
|
|||||||||||||||||||||||
Stockholder’s
equity:
|
|||||||||||||||||||||||
Common
stock and additional paid-in capital
|
36,593
|
36,594
|
|||||||||||||||||||||
Accumulated
other comprehensive loss
|
(8)
|
-
|
|||||||||||||||||||||
Accumulated
deficit
|
(12,436)
|
(13,906)
|
|||||||||||||||||||||
Total
T-Mobile USA stockholder’s equity
|
24,149
|
22,688
|
|||||||||||||||||||||
Noncontrolling
interest
|
101
|
95
|
|||||||||||||||||||||
Total
equity
|
24,250
|
22,783
|
|||||||||||||||||||||
$ 46,774
|
$ 46,290
|
Quarter
Ended December 31,
2009
|
Quarter
Ended
December
31, 2008
|
Year
Ended
December 30,
2009
|
Year
Ended
December 31,
2008
|
|
|
||
Revenues:
Contract
|
$ 4,131
|
$ 4,334
|
$ 16,764
|
$ 17,106
|
|||
Prepaid
|
362
|
394
|
1,533
|
1,460
|
|||
Roaming
and other services
|
160
|
176
|
629
|
676
|
|||
Equipment
sales*
|
688
|
715
|
2,403
|
2,386
|
|||
Other*
|
70
|
103
|
202
|
257
|
|||
Total
revenues
|
5,411
|
5,722
|
21,531
|
21,885
|
|||
Operating
expenses:
|
|||||||
Network
|
1,190
|
1,286
|
4,936
|
5,007
|
|||
Cost
of equipment sales*
|
1,044
|
1,056
|
3,856
|
3,646
|
|||
General
and administrative*
|
861
|
915
|
3,442
|
3,569
|
|||
Customer
acquisition
|
941
|
897
|
3,382
|
3,540
|
|||
Depreciation
and amortization
|
726
|
730
|
2,859
|
2,753
|
|||
Total
operating expenses
|
4,762
|
4,884
|
18,475
|
18,515
|
|||
Operating
income
|
649
|
838
|
3,056
|
3,370
|
|||
Other
expense, net
|
(195)
|
(56)
|
(726)
|
(380)
|
|||
Income
before income taxes
|
454
|
782
|
2,330
|
2,990
|
|||
Income
tax expense
|
(148)
|
(299)
|
(860)
|
(1,151)
|
|||
Net
income
|
306
|
483
|
1,470
|
1,839
|
|||
Other
comprehensive loss, net of tax:
|
|||||||
Unrealized
loss on available-for-sale securities
|
-
|
-
|
8
|
-
|
|||
Total
comprehensive income
|
$ 306
|
$ 483
|
$ 1,462
|
$ 1,839
|
Year
Ended December 31, 2009
|
Year
Ended
December
31, 2008
|
|||||
Operating
activities:
|
||||||
Net
income
|
$ 1,470
|
$1,839
|
||||
Adjustments
to reconcile net income to net cash provided
by operating
activities:
|
||||||
Depreciation
and
amortization
|
2,859
|
2,753
|
||||
Income
tax
expense
|
860
|
1,151
|
||||
Bad
debt
expense
|
528
|
523
|
||||
Other,
net
|
209
|
139
|
||||
Changes
in operating assets and liabilities:
|
||||||
Accounts
receivable
|
(468)
|
(386)
|
||||
Inventory
|
291
|
86
|
||||
Other
current and non-current
assets
|
(31)
|
(44)
|
||||
Accounts
payable and accrued liabilities
|
(281)
|
(259)
|
||||
Net
cash provided by operating
activities
|
5,437
|
5,802
|
||||
Investing
activities:
|
||||||
Purchases
of property and
equipment
|
(3,687)
|
(3,603)
|
||||
Purchase
of intangible
assets
|
(34)
|
(202)
|
||||
Short-term
affiliate loan receivable,
net
|
(1,888)
|
(895)
|
||||
Acquisition
of SunCom Wireless, net of cash acquired
|
-
|
(1,532)
|
||||
Other,
net
|
6
|
79
|
||||
Net
cash used in investing
activities
|
(5,603)
|
(6,153)
|
||||
Financing
activities:
|
||||||
Repayment
of debt assumed through SunCom acquisition
|
-
|
(1,011)
|
||||
Long-term
debt borrowings from
affiliates
|
200
|
2,433
|
||||
Long-term
debt repayment to
affiliates
|
(133)
|
(830)
|
||||
Other,
net
|
-
|
1
|
||||
Net
cash provided by financing
activities
|
67
|
593
|
||||
Change
in cash and cash
equivalents
|
(99)
|
242
|
||||
Cash
and cash equivalents, beginning of period
|
306
|
64
|
||||
Cash
and cash equivalents, end of
period
|
$ 207
|
$ 306
|
Full Year
2009
|
Q4
2009
|
Q3 2009
|
Q2
2009
|
Q1
2009
|
Full Year
2008
|
Q4 2008
|
|
OIBDA
|
$5,915
|
$1,375
|
$1,556
|
$1,601
|
$1,383
|
$6,123
|
$1,568
|
Depreciation
and amortization
|
(2,859)
|
(726)
|
(713)
|
(723)
|
(697)
|
(2,753)
|
(730)
|
Operating
income
|
$3,056
|
$649
|
$843
|
$878
|
$686
|
$3,370
|
$838
|
Full Year 2009
|
Q4 2009
|
Q3 2009
|
Q2
2009
|
Q1
2009
|
Full
Year 2008
|
Q4
2008
|
|||||||||||||||||||
Customer
acquisition costs
|
$3,382
|
$941
|
$799
|
$791
|
$851
|
$3,540
|
$897
|
||||||||||||||||||
Plus:
Subsidy loss
|
|||||||||||||||||||||||||
Equipment
sales
|
(2,403)
(688)
|
(602)
|
(535)
|
(578)
|
(2,386)
|
(715)
|
|||||||||||||||||||
Cost
of equipment sales
|
3,856
|
1,044
|
937
|
862
|
1,013
|
3,646
|
1,056
|
||||||||||||||||||
Total
subsidy loss
|
1,453
|
356
|
335
|
327
|
435
|
1,260
|
341
|
||||||||||||||||||
Less:
Subsidy loss unrelated to customer acquisition
|
(772)
|
(173)
|
(164)
|
(184)
|
(251)
|
(733)
|
(214)
|
||||||||||||||||||
Subsidy
loss related to customer acquisition
|
681
|
183
|
171
|
143
|
184
|
527
|
127
|
||||||||||||||||||
Cost
of acquiring customers
|
$4,063
|
$1,124
|
$970
|
$934
|
$1,035
|
$4,067
|
$1,024
|
||||||||||||||||||
CPGA
($ / new customer added)
|
$290
|
$300
|
$290
|
$270
|
$300
|
$290
|
$270
|
Full Year 2009
|
Q4 2009
|
Q3
2009
|
Q2
2009
|
Q1
2009
|
Full Year 2008
|
Q4 2008
|
||
Network
costs
|
$4,936
|
$1,190
|
$1,261
|
$1,236
|
$1,249
|
$5,007
|
$1,286
|
|
General
and administrative costs*
|
3,442
|
861
|
827
|
852
|
902
|
3,569
|
915
|
|
Total
network and general and administrative costs*
|
8,378
|
2,051
|
2,088
|
2,088
|
2,151
|
8,576
|
2,201
|
|
Plus:
Subsidy loss unrelated to customer acquisition*
|
772
|
173
|
164
|
184
|
251
|
733
|
214
|
|
Total
cost of serving customers*
|
$9,150
|
$2,224
|
$2,252
|
$2,272
|
$2,402
|
$9,309
|
$2,415
|
|
CCPU
($ / customer per month)*
|
$23
|
$22
|
$23
|
$23
|
$24
|
$25
|
$25
|