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 |
- |
464 |
536 |
622 |
720 |
835 |
967 |
|
- |
- |
110 |
114 |
118 |
122 |
127 |
132 |
136 |
142 |
147 |
152 |
158 |
164 |
170 |
177 |
183 |
190 |
197 |
205 |
212 |
220 |
229 |
237 |
246 |
255 |
|
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
|
815 |
821 |
825 |
829 |
834 |
838 |
|
50 |
50 |
203 |
204 |
204 |
204 |
205 |
205 |
205 |
206 |
206 |
206 |
206 |
207 |
207 |
207 |
207 |
208 |
208 |
208 |
209 |
209 |
209 |
209 |
210 |
210 |
|
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
|
797 |
967 |
971 |
975 |
979 |
982 |
|
150 |
150 |
165 |
188 |
211 |
233 |
241 |
242 |
242 |
242 |
242 |
243 |
243 |
243 |
243 |
244 |
244 |
244 |
244 |
245 |
245 |
245 |
245 |
245 |
246 |
246 |
|
Other |
s |
- |
- |
- |
- |
- |
- |
- |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
s |
1,838 |
8,782 |
9,038 |
9,137 |
9,250 |
9,378 |
9,525 |
|
478 |
1,360 |
2,153 |
2,182 |
2,210 |
2,237 |
2,251 |
2,257 |
2,262 |
2,268 |
2,275 |
2,281 |
2,287 |
2,294 |
2,302 |
2,309 |
2,316 |
2,323 |
2,332 |
2,340 |
2,349 |
2,357 |
2,367 |
2,376 |
2,386 |
2,396 |
|
|
|
|
|
|
Category
by percentage |
|
|
|
Staff |
|
57% |
51% |
49% |
49% |
48% |
47% |
47% |
|
42% |
62% |
52% |
51% |
50% |
50% |
49% |
49% |
49% |
49% |
49% |
49% |
49% |
48% |
48% |
48% |
48% |
48% |
48% |
47% |
47% |
47% |
47% |
47% |
47% |
46% |
|
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% |
5% |
6% |
7% |
8% |
9% |
10% |
|
0% |
0% |
5% |
5% |
5% |
5% |
6% |
6% |
6% |
6% |
6% |
7% |
7% |
7% |
7% |
8% |
8% |
8% |
8% |
9% |
9% |
9% |
10% |
10% |
10% |
11% |
|
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% |
16% |
15% |
15% |
15% |
15% |
14% |
|
0% |
13% |
16% |
16% |
16% |
15% |
15% |
15% |
15% |
15% |
15% |
15% |
15% |
15% |
15% |
15% |
15% |
15% |
15% |
15% |
15% |
15% |
15% |
15% |
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% |
9% |
9% |
9% |
9% |
9% |
9% |
|
10% |
4% |
9% |
9% |
9% |
9% |
9% |
9% |
9% |
9% |
9% |
9% |
9% |
9% |
9% |
9% |
9% |
9% |
9% |
9% |
9% |
9% |
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% |
10% |
10% |
|
31% |
11% |
8% |
9% |
10% |
10% |
11% |
11% |
11% |
11% |
11% |
11% |
11% |
11% |
11% |
11% |
11% |
11% |
10% |
10% |
10% |
10% |
10% |
10% |
10% |
10% |
|
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 |
|
56% |
30% |
30% |
30% |
29% |
29% |
|
|
184% |
73% |
46% |
33% |
30% |
30% |
30% |
30% |
30% |
30% |
30% |
30% |
30% |
30% |
30% |
29% |
29% |
29% |
29% |
29% |
29% |
29% |
29% |
29% |
|
Operations |
|
7% |
4% |
4% |
4% |
4% |
4% |
|
|
22% |
9% |
6% |
4% |
4% |
4% |
4% |
4% |
4% |
4% |
4% |
4% |
4% |
4% |
4% |
4% |
4% |
4% |
4% |
4% |
4% |
4% |
4% |
4% |
|
ICANN |
|
6% |
4% |
4% |
5% |
6% |
6% |
|
|
18% |
8% |
5% |
4% |
3% |
4% |
4% |
4% |
4% |
4% |
4% |
4% |
5% |
5% |
5% |
5% |
5% |
5% |
6% |
6% |
6% |
6% |
6% |
7% |
|
Premises |
|
2% |
1% |
1% |
1% |
1% |
1% |
|
|
6% |
3% |
2% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
|
Marketing |
|
18% |
9% |
9% |
9% |
9% |
9% |
|
|
57% |
23% |
14% |
10% |
9% |
9% |
9% |
9% |
9% |
9% |
9% |
9% |
9% |
9% |
9% |
9% |
9% |
9% |
9% |
9% |
9% |
9% |
9% |
9% |
|
Professional Indemnity Insurance |
|
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% |
|
Legal |
|
10% |
6% |
6% |
6% |
6% |
5% |
|
|
34% |
13% |
8% |
6% |
6% |
6% |
6% |
6% |
6% |
6% |
6% |
6% |
6% |
6% |
6% |
6% |
6% |
6% |
6% |
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% |
1% |
1% |
|
|
4% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
|
Miscellaneous |
|
10% |
7% |
7% |
7% |
6% |
6% |
|
|
27% |
12% |
9% |
7% |
7% |
7% |
7% |
7% |
7% |
7% |
7% |
7% |
7% |
7% |
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 |
|
111% |
62% |
62% |
62% |
62% |
62% |
|
|
356% |
144% |
91% |
67% |
62% |
62% |
62% |
61% |
62% |
62% |
62% |
62% |
62% |
62% |
62% |
62% |
62% |
62% |
62% |
62% |
62% |
62% |
62% |
62% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|