Of days cagr 12 15 13 13 13 14 13 13 20 4 6 deferred

Info iconThis preview shows page 1. Sign up to view the full content.

View Full Document Right Arrow Icon
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: Interest rate on Cash Balance Interest rate on Overdraft 19% CAGR 4% 6% 21% 20% 20% 20% 20% 0% 20% 4% 6% 4% 6% 4% 6% 4% 6% 4% 6% 4% 6% 4% 6% Revenue Build-Up (Unless otherwise specified, all financials are in US $ Thousand) 31-Mar-09 FY 2009 30-Jun-09 FY 2009 30-Sep-09 FY 2009 31-Dec-09 FY 2009 31-Mar-10 FY 2010 30-Jun-10 FY 2010 30-Sep-10 FY 2010 31-Dec-10 FY 2010 31-Mar-11 FY 2011 30-Jun-11 FY 2011 30-Sep-11 FY 2011 31-Dec-11 FY 2011 31-Mar-12 FY 2012 30-Jun-12 FY 2012 30-Sep-12 FY 2012 31-Dec-12 FY 2012 31-Mar-13 FY 2013 30-Jun-13 FY 2013 30-Sep-13 FY 2013 31-Dec-13 FY 2013 31-Mar-14 FY 2014 30-Jun-14 FY 2014 30-Sep-14 FY 2014 31-Dec-14 FY 2014 31-Mar-15 FY 2015 30-Jun-15 FY 2015 30-Sep-15 FY 2015 31-Dec-15 FY 2015 37,355 42,012 48,004 55,111 64,177 71,825 80,553 90,062 102,175 111,285 121,469 132,164 145,975 154,612 164,123 173,650 188,324 195,700 203,824 213,617 229,532 236,227 243,672 252,943 269,258 274,419 280,323 288,186 12% 14% 15% 16% 12% 12% 12% 13% 9% 9% 9% 10% 6% 6% 6% 8% 4% 4% 5% 7% 3% 3% 4% 6% 2% 2% 3% 1,008 1,116 1,260 1,585 1,827 2,306 2,849 3,469 3,859 4,716 5,637 6,640 7,122 8,419 9,727 11,263 11,856 13,778 15,644 17,801 18,382 20,995 23,419 26,415 27,014 30,584 33,809 36,851 11% 13% 26% 15% 26% 24% 22% 11% 22% 20% 18% 7% 18% 16% 16% 5% 16% 14% 14% 3% 14% 12% 13% 2% 13% 11% 9% 6,277 8,113 9,363 12,383 16,929 21,723 27,274 35,453 42,264 53,871 67,587 84,226 95,359 118,534 144,299 176,220 195,488 239,318 286,377 343,449 373,736 449,816 528,774 628,536 677,383 808,179 941,498 1,081,452 Quarterly Schedule of Revenue Number of Registered Members Growth Rate of Registered Members LinkedIn Corporate Solutions Customers Growth Rate of LinkedIn Corporate Solutions Customers Hiring Solution Revenue Hiring Charges per Registerd Members Cents Marketing charges per Registered Member Premium Solution Revenue Premium Solution charges per Registered Member Total Revenue per Quarter Cents 727 743 781 927 942 957 1,022 1,095 1,142 1,199 1,268 1,339 1,408 1,483 1,565 1,649 1,737 1,831 1,929 2,033 2,142 2,258 2,379 2,508 2,642 2,785 2,935 8,727 8,990 14,458 14,336 18,308 18,836 22,696 25,669 28,887 31,729 35,508 39,857 43,105 46,583 50,321 55,615 58,938 62,580 66,888 73,277 76,898 80,879 85,609 92,920 96,562 100,578 105,431 16 21 19 26 22 25 23 25 25 26 26 27 27 28 28 29 30 30 31 31 32 33 33 34 35 35 36 37 10,862 Cents 623 6,103 Maketing Solution Revenue 10,914 11,445 12,492 13,561 14,864 15,682 16,670 17,981 18,711 19,390 20,076 21,105 21,281 21,488 21,637 22,599 23,484 24,459 25,634 27,544 28,347 29,241 30,353 32,311 32,930 33,639 34,582 29 26 24 23 21 21 19 19 18 17 16 15 14 14 13 12 12 12 12 12 12 12 12 12 12 12 12 12 74,819 85,913 101,469 118,706 139,810 156,320 182,920 212,369 248,178 273,702 321,740 373,417 435,972 474,557 555,062 638,894 744,498 802,613 937,672 1,075,714 1,221,466 23,242 27,754 29,798 39,333 44,826 54,895 61,792 FY 2009 36,136 38,278 45,713 FY 2010 101,379 74,176 60,777 FY 2011 247,948 121,793 76,157 FY 2012 534,411 179,865 85,511 FY 2013 1,064,633 244,022 96,176 FY 2014 1,980,863 316,663 115,485 FY 2015 3,508,512 395,491 133,462 Number of Registered Members Growth Rate of Registered Members 182,482 306,617 68% 467,093 52% 638,360 37% 801,465 26% 962,374 20% 1,112,186 16% LinkedIn's Corporate Customers Growth Rate of Corporate Customers 4,969 10,451 110% 20,852 100% 36,531 75% 59,079 62% 89,211 51% 128,258 44% Annual Schedule Yearly Revenue Hiring Solution Revenue Maketing Solution Revenue Premium Solution Revenue Cost Build-Up (Unless otherwise specified, all financials are in US $ Thousand) 31-Mar-09 FY 2009 30-Jun-09 FY 2009 30-Sep-09 FY 2009 31...
View Full Document

This note was uploaded on 01/13/2013 for the course FIN 101 taught by Professor Abc during the Spring '13 term at CUNY Baruch.

Ask a homework question - tutors are online