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 |
- |
400 |
456 |
521 |
594 |
679 |
775 |
|
- |
- |
95 |
98 |
101 |
105 |
108 |
112 |
116 |
120 |
124 |
128 |
132 |
137 |
141 |
146 |
151 |
156 |
161 |
167 |
172 |
178 |
184 |
190 |
197 |
204 |
|
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
|
733 |
731 |
727 |
724 |
721 |
718 |
|
50 |
50 |
183 |
183 |
183 |
183 |
183 |
183 |
183 |
182 |
182 |
182 |
182 |
181 |
181 |
181 |
181 |
181 |
180 |
180 |
180 |
180 |
180 |
179 |
179 |
179 |
|
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
|
758 |
891 |
888 |
885 |
883 |
880 |
|
150 |
150 |
162 |
180 |
199 |
217 |
223 |
223 |
223 |
223 |
222 |
222 |
222 |
222 |
222 |
221 |
221 |
221 |
221 |
221 |
221 |
220 |
220 |
220 |
220 |
220 |
|
Other |
s |
- |
- |
- |
- |
- |
- |
- |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
s |
1,838 |
8,597 |
8,791 |
8,856 |
8,929 |
9,014 |
9,111 |
|
478 |
1,360 |
2,115 |
2,139 |
2,160 |
2,182 |
2,193 |
2,196 |
2,199 |
2,203 |
2,208 |
2,212 |
2,216 |
2,220 |
2,226 |
2,230 |
2,234 |
2,239 |
2,246 |
2,251 |
2,256 |
2,261 |
2,269 |
2,275 |
2,281 |
2,287 |
|
|
|
|
|
|
Category
by percentage |
|
|
|
Staff |
|
57% |
52% |
50% |
50% |
50% |
49% |
49% |
|
42% |
62% |
52% |
52% |
51% |
51% |
51% |
51% |
50% |
50% |
50% |
50% |
50% |
50% |
50% |
50% |
50% |
50% |
49% |
49% |
49% |
49% |
49% |
49% |
49% |
49% |
|
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% |
5% |
6% |
7% |
8% |
9% |
|
0% |
0% |
4% |
5% |
5% |
5% |
5% |
5% |
5% |
5% |
6% |
6% |
6% |
6% |
6% |
7% |
7% |
7% |
7% |
7% |
8% |
8% |
8% |
8% |
9% |
9% |
|
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% |
16% |
16% |
15% |
15% |
15% |
|
0% |
13% |
16% |
16% |
16% |
16% |
16% |
16% |
16% |
16% |
16% |
16% |
16% |
16% |
16% |
15% |
15% |
15% |
15% |
15% |
15% |
15% |
15% |
15% |
15% |
15% |
|
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% |
8% |
8% |
8% |
8% |
8% |
|
10% |
4% |
9% |
9% |
8% |
8% |
8% |
8% |
8% |
8% |
8% |
8% |
8% |
8% |
8% |
8% |
8% |
8% |
8% |
8% |
8% |
8% |
8% |
8% |
8% |
8% |
|
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% |
10% |
10% |
10% |
10% |
10% |
|
31% |
11% |
8% |
8% |
9% |
10% |
10% |
10% |
10% |
10% |
10% |
10% |
10% |
10% |
10% |
10% |
10% |
10% |
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 |
|
70% |
38% |
38% |
39% |
39% |
40% |
|
|
227% |
91% |
57% |
41% |
38% |
38% |
38% |
38% |
38% |
38% |
39% |
39% |
39% |
39% |
39% |
39% |
39% |
39% |
39% |
39% |
40% |
40% |
40% |
40% |
|
Operations |
|
8% |
5% |
5% |
5% |
5% |
5% |
|
|
27% |
11% |
7% |
5% |
5% |
5% |
5% |
5% |
5% |
5% |
5% |
5% |
5% |
5% |
5% |
5% |
5% |
5% |
5% |
5% |
5% |
5% |
5% |
5% |
|
ICANN |
|
6% |
4% |
5% |
5% |
6% |
7% |
|
|
20% |
8% |
5% |
4% |
4% |
4% |
4% |
4% |
4% |
4% |
5% |
5% |
5% |
5% |
5% |
5% |
6% |
6% |
6% |
6% |
7% |
7% |
7% |
7% |
|
Premises |
|
2% |
1% |
1% |
1% |
1% |
1% |
|
|
8% |
3% |
2% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
1% |
|
Marketing |
|
22% |
12% |
12% |
12% |
12% |
12% |
|
|
71% |
28% |
18% |
13% |
12% |
12% |
12% |
12% |
12% |
12% |
12% |
12% |
12% |
12% |
12% |
12% |
12% |
12% |
12% |
12% |
12% |
12% |
12% |
12% |
|
Professional Indemnity Insurance |
|
1% |
0% |
0% |
0% |
0% |
0% |
|
|
3% |
1% |
1% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
|
Legal |
|
12% |
6% |
6% |
6% |
6% |
6% |
|
|
38% |
15% |
9% |
7% |
6% |
6% |
6% |
6% |
6% |
6% |
6% |
6% |
6% |
6% |
6% |
6% |
6% |
6% |
6% |
6% |
6% |
6% |
6% |
6% |
|
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% |
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% |
|
Financial |
|
1% |
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% |
|
Miscellaneous |
|
12% |
8% |
8% |
8% |
8% |
8% |
|
|
33% |
15% |
10% |
8% |
8% |
8% |
8% |
8% |
8% |
8% |
8% |
8% |
8% |
8% |
8% |
8% |
8% |
8% |
8% |
8% |
8% |
8% |
8% |
8% |
|
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 |
|
136% |
76% |
77% |
78% |
80% |
81% |
|
|
434% |
176% |
111% |
82% |
75% |
75% |
76% |
76% |
76% |
77% |
77% |
77% |
78% |
78% |
78% |
79% |
79% |
80% |
80% |
80% |
81% |
81% |
82% |
82% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|