Opex |
|
$000 |
$000 |
$000 |
$000 |
$000 |
$000 |
$000 |
|
$000 |
$000 |
$000 |
$000 |
$000 |
$000 |
$000 |
$000 |
$000 |
$000 |
$000 |
$000 |
$000 |
$000 |
$000 |
$000 |
$000 |
$000 |
$000 |
$000 |
$000 |
$000 |
$000 |
$000 |
$000 |
$000 |
|
|
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
|
Q3 2002 |
Q4 2002 |
Q1 2003 |
Q2 2003 |
Q3 2003 |
Q4 2003 |
Q1 2004 |
Q2 2004 |
Q3 2004 |
Q4 2004 |
Q1 2005 |
Q2 2005 |
Q3 2005 |
Q4 2005 |
Q1 2006 |
Q2 2006 |
Q3 2006 |
Q4 2006 |
Q1 2007 |
Q2 2007 |
Q3 2007 |
Q4 2007 |
Q1 2008 |
Q2 2008 |
Q3 2008 |
Q4 2008 |
|
Category |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Staff |
s |
1,039 |
4,438 |
4,438 |
4,438 |
4,438 |
4,438 |
4,438 |
|
200 |
839 |
1,110 |
1,110 |
1,110 |
1,110 |
1,110 |
1,110 |
1,110 |
1,110 |
1,110 |
1,110 |
1,110 |
1,110 |
1,110 |
1,110 |
1,110 |
1,110 |
1,110 |
1,110 |
1,110 |
1,110 |
1,110 |
1,110 |
1,110 |
1,110 |
|
Operations |
s |
94 |
534 |
542 |
548 |
554 |
560 |
567 |
|
25 |
69 |
132 |
134 |
134 |
134 |
136 |
136 |
136 |
136 |
137 |
137 |
137 |
137 |
138 |
138 |
138 |
138 |
140 |
140 |
140 |
140 |
142 |
142 |
142 |
142 |
|
ICANN |
s |
- |
525 |
611 |
711 |
827 |
963 |
1,120 |
|
- |
- |
124 |
129 |
134 |
139 |
144 |
150 |
155 |
162 |
168 |
174 |
181 |
188 |
195 |
203 |
211 |
219 |
227 |
236 |
245 |
254 |
264 |
275 |
285 |
296 |
|
Premises |
s |
64 |
153 |
153 |
153 |
153 |
153 |
153 |
|
25 |
38 |
38 |
38 |
38 |
38 |
38 |
38 |
38 |
38 |
38 |
38 |
38 |
38 |
38 |
38 |
38 |
38 |
38 |
38 |
38 |
38 |
38 |
38 |
38 |
38 |
|
Marketing |
s |
171 |
1,380 |
1,380 |
1,380 |
1,380 |
1,380 |
1,380 |
|
- |
171 |
345 |
345 |
345 |
345 |
345 |
345 |
345 |
345 |
345 |
345 |
345 |
345 |
345 |
345 |
345 |
345 |
345 |
345 |
345 |
345 |
345 |
345 |
345 |
345 |
|
Professional Indemnity Insurance |
s |
4 |
50 |
50 |
50 |
50 |
50 |
50 |
|
- |
4 |
13 |
13 |
13 |
13 |
13 |
13 |
13 |
13 |
13 |
13 |
13 |
13 |
13 |
13 |
13 |
13 |
13 |
13 |
13 |
13 |
13 |
13 |
13 |
13 |
|
Legal |
s |
100 |
892 |
901 |
908 |
916 |
924 |
931 |
|
50 |
50 |
222 |
223 |
223 |
224 |
224 |
225 |
225 |
226 |
226 |
227 |
227 |
228 |
228 |
229 |
229 |
230 |
230 |
231 |
231 |
232 |
232 |
233 |
233 |
234 |
|
Technical development project |
s |
- |
- |
- |
- |
- |
- |
- |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
Board and Strategy |
s |
30 |
60 |
60 |
60 |
60 |
60 |
60 |
|
15 |
15 |
15 |
15 |
15 |
15 |
15 |
15 |
15 |
15 |
15 |
15 |
15 |
15 |
15 |
15 |
15 |
15 |
15 |
15 |
15 |
15 |
15 |
15 |
15 |
15 |
|
Financial |
s |
35 |
90 |
90 |
90 |
90 |
90 |
90 |
|
13 |
23 |
23 |
23 |
23 |
23 |
23 |
23 |
23 |
23 |
23 |
23 |
23 |
23 |
23 |
23 |
23 |
23 |
23 |
23 |
23 |
23 |
23 |
23 |
23 |
23 |
|
Miscellaneous |
s |
300 |
833 |
1,036 |
1,043 |
1,049 |
1,056 |
1,063 |
|
150 |
150 |
168 |
195 |
222 |
249 |
258 |
259 |
259 |
260 |
260 |
260 |
261 |
261 |
262 |
262 |
263 |
263 |
263 |
264 |
264 |
265 |
265 |
266 |
266 |
266 |
|
Other |
s |
- |
- |
- |
- |
- |
- |
- |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
s |
1,838 |
8,957 |
9,261 |
9,381 |
9,518 |
9,674 |
9,853 |
|
478 |
1,360 |
2,189 |
2,223 |
2,256 |
2,289 |
2,305 |
2,312 |
2,318 |
2,325 |
2,334 |
2,341 |
2,349 |
2,357 |
2,366 |
2,375 |
2,384 |
2,393 |
2,404 |
2,413 |
2,423 |
2,434 |
2,446 |
2,457 |
2,469 |
2,481 |
|
|
|
|
|
|
Category
by percentage |
|
|
|
Staff |
|
57% |
50% |
48% |
47% |
47% |
46% |
45% |
|
42% |
62% |
51% |
50% |
49% |
48% |
48% |
48% |
48% |
48% |
48% |
47% |
47% |
47% |
47% |
47% |
47% |
46% |
46% |
46% |
46% |
46% |
45% |
45% |
45% |
45% |
|
Operations |
|
5% |
6% |
6% |
6% |
6% |
6% |
6% |
|
5% |
5% |
6% |
6% |
6% |
6% |
6% |
6% |
6% |
6% |
6% |
6% |
6% |
6% |
6% |
6% |
6% |
6% |
6% |
6% |
6% |
6% |
6% |
6% |
6% |
6% |
|
ICANN |
|
0% |
6% |
7% |
8% |
9% |
10% |
11% |
|
0% |
0% |
6% |
6% |
6% |
6% |
6% |
6% |
7% |
7% |
7% |
7% |
8% |
8% |
8% |
9% |
9% |
9% |
9% |
10% |
10% |
10% |
11% |
11% |
12% |
12% |
|
Premises |
|
3% |
2% |
2% |
2% |
2% |
2% |
2% |
|
5% |
3% |
2% |
2% |
2% |
2% |
2% |
2% |
2% |
2% |
2% |
2% |
2% |
2% |
2% |
2% |
2% |
2% |
2% |
2% |
2% |
2% |
2% |
2% |
2% |
2% |
|
Marketing |
|
9% |
15% |
15% |
15% |
14% |
14% |
14% |
|
0% |
13% |
16% |
16% |
15% |
15% |
15% |
15% |
15% |
15% |
15% |
15% |
15% |
15% |
15% |
15% |
14% |
14% |
14% |
14% |
14% |
14% |
14% |
14% |
14% |
14% |
|
Professional Indemnity Insurance |
|
0% |
1% |
1% |
1% |
1% |
1% |
1% |
|
0% |
0% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
|
Legal |
|
5% |
10% |
10% |
10% |
10% |
10% |
9% |
|
10% |
4% |
10% |
10% |
10% |
10% |
10% |
10% |
10% |
10% |
10% |
10% |
10% |
10% |
10% |
10% |
10% |
10% |
10% |
10% |
10% |
10% |
9% |
9% |
9% |
9% |
|
Technical development project |
|
0% |
0% |
0% |
0% |
0% |
0% |
0% |
|
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
|
Board and Strategy |
|
2% |
1% |
1% |
1% |
1% |
1% |
1% |
|
3% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
|
Financial |
|
2% |
1% |
1% |
1% |
1% |
1% |
1% |
|
3% |
2% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
|
Miscellaneous |
|
16% |
9% |
11% |
11% |
11% |
11% |
11% |
|
31% |
11% |
8% |
9% |
10% |
11% |
11% |
11% |
11% |
11% |
11% |
11% |
11% |
11% |
11% |
11% |
11% |
11% |
11% |
11% |
11% |
11% |
11% |
11% |
11% |
11% |
|
Other |
|
0% |
0% |
0% |
0% |
0% |
0% |
0% |
|
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
100% |
100% |
100% |
100% |
100% |
100% |
100% |
|
100% |
100% |
100% |
100% |
100% |
100% |
100% |
100% |
100% |
100% |
100% |
100% |
100% |
100% |
100% |
100% |
100% |
100% |
100% |
100% |
100% |
100% |
100% |
100% |
100% |
100% |
|
By
percentage of revenue |
|
|
|
Staff |
|
|
48% |
25% |
25% |
25% |
24% |
24% |
|
155% |
62% |
39% |
28% |
26% |
26% |
25% |
25% |
25% |
25% |
25% |
25% |
25% |
25% |
25% |
25% |
24% |
24% |
24% |
24% |
24% |
24% |
24% |
24% |
|
Operations |
|
|
6% |
3% |
3% |
3% |
3% |
3% |
|
18% |
7% |
5% |
3% |
3% |
3% |
3% |
3% |
3% |
3% |
3% |
3% |
3% |
3% |
3% |
3% |
3% |
3% |
3% |
3% |
3% |
3% |
3% |
3% |
|
ICANN |
|
|
6% |
4% |
4% |
5% |
5% |
6% |
|
17% |
7% |
5% |
4% |
3% |
3% |
4% |
4% |
4% |
4% |
4% |
4% |
4% |
5% |
5% |
5% |
5% |
5% |
5% |
6% |
6% |
6% |
6% |
6% |
|
Premises |
|
|
2% |
1% |
1% |
1% |
1% |
1% |
|
5% |
2% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
|
Marketing |
|
|
15% |
8% |
8% |
8% |
8% |
7% |
|
48% |
19% |
12% |
9% |
8% |
8% |
8% |
8% |
8% |
8% |
8% |
8% |
8% |
8% |
8% |
8% |
8% |
8% |
8% |
8% |
7% |
7% |
7% |
7% |
|
Professional Indemnity Insurance |
|
|
1% |
0% |
0% |
0% |
0% |
0% |
|
2% |
1% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
|
Legal |
|
|
10% |
5% |
5% |
5% |
5% |
5% |
|
31% |
12% |
8% |
6% |
5% |
5% |
5% |
5% |
5% |
5% |
5% |
5% |
5% |
5% |
5% |
5% |
5% |
5% |
5% |
5% |
5% |
5% |
5% |
5% |
|
Technical development project |
|
|
0% |
0% |
0% |
0% |
0% |
0% |
|
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
|
Board and Strategy |
|
|
1% |
0% |
0% |
0% |
0% |
0% |
|
2% |
1% |
1% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
|
Financial |
|
|
1% |
1% |
1% |
1% |
0% |
0% |
|
3% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
|
Miscellaneous |
|
|
9% |
6% |
6% |
6% |
6% |
6% |
|
23% |
11% |
8% |
6% |
6% |
6% |
6% |
6% |
6% |
6% |
6% |
6% |
6% |
6% |
6% |
6% |
6% |
6% |
6% |
6% |
6% |
6% |
6% |
6% |
|
Other |
|
|
0% |
0% |
0% |
0% |
0% |
0% |
|
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
96% |
53% |
53% |
53% |
53% |
53% |
|
306% |
124% |
79% |
58% |
53% |
53% |
53% |
53% |
53% |
53% |
53% |
53% |
53% |
53% |
53% |
53% |
53% |
53% |
53% |
53% |
53% |
53% |
53% |
53% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|