SiriusXM Reports Third Quarter 2012 Results

SiriusXM Reports Third Quarter 2012 Results

- Subscribers Grow by 446,000 to a Record 23.4 Million

- Record Revenue of $867 Million, Up 14%

- Net Income of $75 Million, After Debt Extinguishment Charge of $107 Million

- Adjusted EBITDA Grows 24% to a Record $245 Million

- Free Cash Flow Grows 159% to $195 Million

NEW YORK, Nov. 1, 2012 /PRNewswire/ -- Sirius XM Radio (NASDAQ: SIRI)today announced third quarter 2012 financial and operating results, including revenue of $867 million, up 14% from third quarter 2011 revenue of $763 million. Net income for the third quarter 2012 and 2011 was $75 million and $104 million, respectively, including a loss on extinguishment of debt of $107 million in the third quarter of 2012. Adjusted EBITDA for the third quarter of 2012 was $245 million, up 24% from $197 million in the third quarter of 2011.

(Logo: http://photos.prnewswire.com/prnh/20101014/NY82093LOGO )

"SiriusXM delivered a very strong third quarter for our shareholders, with 446,000 net subscriber additions, double-digit growth, and record levels of revenue, adjusted EBITDA, and free cash flow. The Company has produced more free cash flow in the first nine months of this year than in any full year in its history, and we've used this cash to reduce our debt to its lowest level since the merger of Sirius and XM," noted Mel Karmazin, Chief Executive Officer, SiriusXM.

"We're excited about the increase in subscriber guidance to 1.8 million net additions that we reported earlier this month, as we believe growth in the fourth quarter will continue. We continue to make investments across our business, particularly in R&D, customer care, infrastructure, and programming. We are also investing in new businesses, such as the telematics service we announced in the third quarter with Nissan, and we believe these investments will reward our shareholders in the years to come," said Karmazin.

Additional highlights from the third quarter include:


-- Record subscriber growth. Self-pay net subscriber additions improved by
2% year-over-year to 371,000, pushing the self-pay subscriber base to an
all-time high of 19.0 million subscribers. The total paid subscriber
base rose to a record high 23.4 million subscribers. Strong auto sales
helped lift total paid and unpaid trial inventory by approximately
115,000 from the second quarter of 2012 to 6.2 million.
-- Churn and conversion stable. Self-pay monthly churn was 2.0% in the
third quarter of 2012, compared to 1.9% reported in the third quarter of
2011. New vehicle consumer conversion rate was 44% in the third quarter
of 2012, unchanged from the third quarter of 2011.
-- Free cash flow grows to record level. Free cash flow was $195 million
in the third quarter of 2012, an improvement of 159% from the $75
million recorded in the third quarter of 2011.
"Following the repurchase of approximately $868 million of our debt in the third quarter of 2012, SiriusXM ended the quarter with $556 million of cash. The company's leverage has improved dramatically in the past year, ending the third quarter at just 2.8x our adjusted EBITDA, down from 4.3x at the end of the third quarter of 2011," remarked David Frear, SiriusXM's Executive Vice President and Chief Financial Officer. "By eliminating our two most expensive debt instruments in the third quarter, we will reduce our interest costs significantly, and with no debt maturing in the next two years we now have more flexibility to pursue strategic initiatives," added Frear.

2012 GUIDANCE

"Our increased subscriber guidance of approximately 1.8 million net additions shows we remain confident about growth in the fourth quarter," said Karmazin. "We were pleased to raise our subscriber guidance for the third time this year."

The Company confirmed its 2012 subscriber, revenue, adjusted EBITDA and free cash flow guidance:


-- Net subscriber growth approaching 1.8 million,
-- Revenue approaching $3.4 billion,
-- Adjusted EBITDA of approximately $900 million, and
-- Free cash flow of approximately $700 million.
THIRD QUARTER 2012 RESULTS



SIRIUS XM RADIO INC. AND SUBSIDIARIES
UNAUDITED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME


For the Three Months Ended For the Nine Months Ended
September 30, September 30,
--------------------------- --------------------------
(in thousands, except per share data) 2012 2011 2012 2011
---- ---- ---- ----
Revenue:
Subscriber revenue $757,672 $660,837 $2,188,199 $1,922,917
Advertising revenue, net of agency fees 20,426 18,810 59,881 53,595
Equipment revenue 17,813 15,504 51,183 48,392
Other revenue 71,449 67,399 210,362 205,882
------ ------ ------- -------
Total revenue 867,360 762,550 2,509,625 2,230,786
Operating expenses:
Cost of services:
Revenue share and royalties 141,834 117,043 409,371 340,713
Programming and content 69,938 70,509 205,203 210,867
Customer service and billing 77,768 64,239 212,635 192,667
Satellite and transmission 18,319 19,681 53,980 57,238
Cost of equipment 6,345 5,888 19,301 19,894
Subscriber acquisition costs 112,418 107,279 348,014 317,711
Sales and marketing 60,676 55,210 176,457 154,471
Engineering, design and development 13,507 14,175 32,468 39,249
General and administrative 68,235 58,635 193,786 175,469
Depreciation and amortization 66,571 65,403 199,481 200,865
Total operating expenses 635,611 578,062 1,850,696 1,709,144
------- ------- --------- ---------
Income from operations 231,749 184,488 658,929 521,642
Other income (expense):
Interest expense, net of amounts capitalized (70,035) (75,316) (219,777) (229,730)
Loss on extinguishment of debt and credit facilities, net (107,105) - (132,726) (7,206)
Interest and investment (loss) income (321) 292 (3,192) 78,590
Other income (loss) 113 435 (637) 2,235
Total other expense (177,348) (74,589) (356,332) (156,111)
-------- ------- -------- --------
Income before income taxes 54,401 109,899 302,597 365,531
Income tax benefit (expense) 20,113 (5,714) 3,013,860 (9,907)
Net income $74,514 $104,185 $3,316,457 $355,624
======= ======== ========== ========
Realized loss on XM Canada investment foreign currency adjustment,
net of tax - - - 6,072
Foreign currency translation adjustment, net of tax - 110 (38) 187
Comprehensive income $74,514 $104,295 $3,316,419 $361,883
======= ======== ========== ========
Net income per common share:
Basic $0.01 $0.02 $0.52 $0.06
===== ===== ===== =====
Diluted $0.01 $0.02 $0.49 $0.05
===== ===== ===== =====
Weighted average common shares outstanding:
Basic 4,034,122 3,747,381 3,870,031 3,742,309
========= ========= ========= =========
Diluted 6,577,654 6,507,370 6,848,230 6,500,819
========= ========= ========= =========








SIRIUS XM RADIO INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS

September 30, 2012 December 31, 2011
------------------ -----------------
(in thousands, except share
and per share data) (unaudited)
ASSETS
Current assets:
Cash and cash equivalents $556,270 $773,990
Accounts receivable, net 102,963 101,705
Receivables from distributors 87,773 84,817
Inventory, net 35,823 36,711
Prepaid expenses 150,397 125,967
Related party current assets 8,221 14,702
Deferred tax asset 913,010 132,727
Other current assets 8,271 6,335
----- -----
Total current assets 1,862,728 1,276,954
Property and equipment, net 1,601,363 1,673,919
Long-term restricted
investments 3,973 3,973
Deferred financing fees, net 32,546 42,046
Intangible assets, net 2,532,455 2,573,638
Goodwill 1,815,673 1,834,856
Related party long-term assets 50,104 54,953
Long-term deferred tax asset 1,244,996 -
Other long-term assets 11,204 35,657
Total assets $9,155,042 $7,495,996
========== ==========
LIABILITIES AND STOCKHOLDERS'
EQUITY
Current liabilities:
Accounts payable and accrued
expenses $514,479 $543,193
Accrued interest 64,463 70,405
Current portion of deferred
revenue 1,426,815 1,333,965
Current portion of deferred
credit on executory contracts 275,567 284,108
Current maturities of long-
term debt 4,326 1,623
Related party current
liabilities 12,988 14,302
------ ------
Total current liabilities 2,298,638 2,247,596
Deferred revenue 158,223 198,135
Deferred credit on executory
contracts 6,243 218,199
Long-term debt 2,221,685 2,683,563
Long-term related party debt 208,742 328,788
Deferred tax liability - 1,011,084
Related party long-term
liabilities 19,660 21,741
Other long-term liabilities 85,676 82,745
Total liabilities 4,998,867 6,791,851
--------- ---------

Stockholders' equity:
Preferred stock, par value
$0.001; 50,000,000 authorized
at September 30, 2012 and
December 31, 2011:
Series A convertible preferred
stock; no shares issued and
outstanding at September 30,
2012 and December 31, 2011 - -
Convertible perpetual
preferred stock, series B-1
(liquidation preference of
$0.001 per share at September
30, 2012 and December 31,
2011); 6,250,100 and
12,500,000 shares issued and
outstanding at September 30,
2012 and December 31, 2011,
respectively 6 13
Common stock, par value
$0.001; 9,000,000,000 shares
authorized at September 30,
2012 and December 31, 2011;
5,192,364,730 and
3,753,201,929 shares issued
and outstanding at September
30, 2012 and December 31,
2011, respectively 5,192 3,753
Accumulated other
comprehensive income, net of
tax 33 71
Additional paid-in capital 10,618,579 10,484,400
Accumulated deficit (6,467,635) (9,784,092)
---------- ----------
Total stockholders' equity 4,156,175 704,145
--------- -------
Total liabilities and
stockholders' equity $9,155,042 $7,495,996
========== ==========








SIRIUS XM RADIO INC. AND SUBSIDIARIES
UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS

For the Nine Months Ended September 30,
---------------------------------------
(in thousands) 2012 2011
---- ----
Cash flows from operating
activities:
Net income $3,316,457 $355,624
Adjustments to reconcile net
income to net cash provided
by operating activities:
Depreciation and amortization 199,481 200,865
Non-cash interest expense,
net of amortization of
premium 30,786 29,211
Provision for doubtful
accounts 24,953 26,209
Amortization of deferred
income related to equity
method investment (2,082) (2,082)
Loss on extinguishment of debt
and credit facilities, net 132,726 7,206
Gain on merger of
unconsolidated entities - (84,855)
Loss on unconsolidated entity
investments, net 4,014 10,259
Loss on disposal of assets 567 269
Share-based payment expense 46,361 37,574
Deferred income taxes (3,017,021) 7,214
Other non-cash purchase price
adjustments (220,336) (203,630)
Distribution from investment
in unconsolidated entity - 4,849
Changes in operating assets
and liabilities:
Accounts receivable (26,211) (1,456)
Receivables from distributors (2,956) (12,358)
Inventory 888 (14,278)
Related party assets 6,905 30,300
Prepaid expenses and other
current assets (26,367) (11,028)
Other long-term assets 24,454 23,969
Accounts payable and accrued
expenses (27,384) (100,502)
Accrued interest (5,940) 6,472
Deferred revenue 52,777 19,653
Related party liabilities (1,314) 696
Other long-term liabilities 2,774 (1,547)
Net cash provided by operating
activities 513,532 328,634
------- -------

Cash flows from investing
activities:
Additions to property and
equipment (73,546) (115,065)
Release of restricted
investments - 250
Return of capital from
investment in unconsolidated
entity - 10,117
Net cash used in investing
activities (73,546) (104,698)
------- --------

Cash flows from financing
activities:
Proceeds from exercise of
stock options 89,250 9,045
Long-term borrowings, net of
costs 393,687 -
Payment of premiums on
redemption of debt (100,615) (5,020)
Repayment of long-term
borrowings (914,028) (210,060)
Repayment of related party
long-term borrowings (126,000) -
Net cash used in financing
activities (657,706) (206,035)
-------- --------
Net (decrease) increase in
cash and cash equivalents (217,720) 17,901
Cash and cash equivalents at
beginning of period 773,990 586,691
Cash and cash equivalents at
end of period $556,270 $604,592
======== ========






Subscriber Data and Operating Metrics

The following table contains actual subscriber data and key operating metrics for the three and nine months ended September 30, 2012 and 2011, respectively:



Unaudited
---------
For the Three Months Ended For the Nine Months Ended
September 30, September 30,
-------------------------- -------------------------
2012 2011 2012 2011
---- ---- ---- ----

Beginning subscribers 22,919,462 21,016,175 21,892,824 20,190,964
Gross subscriber additions 2,421,586 2,138,131 7,064,282 6,369,846
Deactivated subscribers (1,975,665) (1,804,448) (5,591,723) (5,210,952)
Net additions 445,921 333,683 1,472,559 1,158,894
------- ------- --------- ---------
Ending subscribers 23,365,383 21,349,858 23,365,383 21,349,858
========== ========== ========== ==========

Self-pay 19,041,519 17,534,310 19,041,519 17,534,310
Paid promotional 4,323,864 3,815,548 4,323,864 3,815,548
Ending subscribers 23,365,383 21,349,858 23,365,383 21,349,858
========== ========== ========== ==========

Self-pay 370,553 364,004 1,132,777 847,511
Paid promotional 75,368 (30,321) 339,782 311,383
Net additions 445,921 333,683 1,472,559 1,158,894
======= ======= ========= =========

Daily weighted average number of subscribers 23,008,693 21,107,540 22,519,544 20,688,641
========== ========== ========== ==========

Average self-pay monthly churn 2.0% 1.9% 1.9% 1.9%
=== === === ===

New vehicle consumer conversion rate 44% 44% 45% 45%
=== === === ===

ARPU $12.14 $11.66 $11.96 $11.57
SAC, per gross subscriber addition $51 $55 $55 $55


Subscribers. The improvement was due to the 13% increase in gross subscriber additions, primarily resulting from an increase in U.S. light vehicle sales, new vehicle shipments and returning subscriber activations, including previously owned car activations. This increase in gross additions was partially offset by the 9% increase in deactivations. The increase in deactivations was primarily due to an increase in paid promotional trial deactivations stemming from the increase in volume of paid trials, along with growth in our subscriber base. Net additions increased 34% driven by an increase of 106,000 paid promotional subscribers.

Average Self-pay Monthly Churn for the three months ended September 30, 2012 and 2011 was 2.0% and 1.9%, respectively.

New Vehicle Consumer Conversion Rate for the three months ended September 30, 2012 and 2011 was 44%.

ARPU increased primarily due to the increase in certain subscription rates beginning in January 2012, an increase in sales of premium services, including Premier packages, data services and streaming, and an increase in other revenue due to additional subscribers subject to the U.S. Music Royalty Fee. The rise in ARPU was partially offset by an increase in subscriber retention programs and in the number of subscribers on promotional plans and a decrease in the revenue from the U.S. Music Royalty Fee due to a reduction in the rate in December 2010.

SAC, Per Gross Subscriber Addition, improved to $51 for the three months ended September 30, 2012 from $55 for the same period in 2011. The decrease was driven by improved OEM subsidy rates per vehicle and a 13% increase in gross subscribers compared to the three months ended September 30, 2011, partially offset by higher subsidies related to increased OEM installations occurring in advance of acquiring a subscriber.

Glossary

Adjusted EBITDA - EBITDA is defined as net income before interest and investment loss; interest expense, net of amounts capitalized; income tax expense and depreciation and amortization. We adjust EBITDA to remove the impact of other income and expense, loss on extinguishment of debt as well as certain other charges discussed below. This measure is one of the primary non-GAAP financial measures on which we (i) evaluate the performance of our businesses, (ii) base our internal budgets and (iii) compensate management. Adjusted EBITDA is a non-GAAP financial performance measure that excludes (if applicable): (i) certain adjustments as a result of the purchase price accounting for the merger of Sirius and XM, (ii) goodwill impairment, (iii) restructuring, impairments, and related costs, (iv) depreciation and amortization and (v) share-based payment expense. The purchase price accounting adjustments include: (i) the elimination of deferred revenue associated with the investment in XM Canada, (ii) recognition of deferred subscriber revenues not recognized in purchase price accounting, and (iii) elimination of the benefit of deferred credits on executory contracts, which are primarily attributable to third party arrangements with an OEM and programming providers. We believe adjusted EBITDA is a useful measure of the underlying trend of our operating performance, which provides useful information about our business apart from the costs associated with our physical plant, capital structure and purchase price accounting. We believe investors find this non-GAAP financial measure useful when analyzing our results and comparing our operating performance to the performance of other communications, entertainment and media companies. We believe investors use current and projected adjusted EBITDA to estimate our current and prospective enterprise value and to make investment decisions. Because we fund and build-out our satellite radio system through the periodic raising and expenditure of large amounts of capital, our results of operations reflect significant charges for depreciation expense. The exclusion of depreciation and amortization expense is useful given significant variation in depreciation and amortization expense that can result from the potential variations in estimated useful lives, all of which can vary widely across different industries or among companies within the same industry. We believe the exclusion of restructuring, impairments and related costs is useful given the nature of these expenses. We also believe the exclusion of share-based payment expense is useful given the significant variation in expense that can result from changes in the fair value as determined using the Black-Scholes-Merton model which varies based on assumptions used for the expected life, expected stock price volatility and risk-free interest rates.

Adjusted EBITDA has certain limitations in that it does not take into account the impact to our statements of comprehensive income of certain expenses, including share-based payment expense and certain purchase price accounting for the merger of Sirius and XM. We endeavor to compensate for the limitations of the non-GAAP measure presented by also providing the comparable GAAP measure with equal or greater prominence and descriptions of the reconciling items, including quantifying such items, to derive the non-GAAP measure. Investors that wish to compare and evaluate our operating results after giving effect for these costs, should refer to net income as disclosed in our consolidated statements of comprehensive income. Since adjusted EBITDA is a non-GAAP financial performance measure, our calculation of adjusted EBITDA may be susceptible to varying calculations; may not be comparable to other similarly titled measures of other companies; and should not be considered in isolation, as a substitute for, or superior to measures of financial performance prepared in accordance with GAAP. The reconciliation of net income to the adjusted EBITDA is calculated as follows (in thousands):



Unaudited
---------
For the Three Months Ended For the Nine Months Ended
September 30, September 30,
--------------------------- --------------------------
2012 2011 2012 2011
---- ---- ---- ----

Net income (GAAP): $74,514 $104,185 $3,316,457 $355,624
Add back items excluded
from Adjusted EBITDA:
Purchase price accounting
adjustments:
Revenues 1,854 2,292 5,599 8,951
Operating expenses (73,049) (68,878) (220,497) (205,472)
Share-based payment
expense, net of purchase
price accounting
adjustments 17,492 13,983 46,361 37,755
Depreciation and
amortization (GAAP) 66,571 65,403 199,481 200,865
Interest expense, net of
amounts capitalized
(GAAP) 70,035 75,316 219,777 229,730
Loss on extinguishment of
debt and credit
facilities, net (GAAP) 107,105 - 132,726 7,206
Interest and investment
loss (income) (GAAP) 321 (292) 3,192 (78,590)
Other loss (income)
(GAAP) (113) (435) 637 (2,235)
Income tax (benefit)
expense (GAAP) (20,113) 5,714 (3,013,860) 9,907
Adjusted EBITDA $244,617 $197,288 $689,873 $563,741
======== ======== ======== ========


Adjusted Revenues and Operating Expenses - We define this non-GAAP financial measure as our actual revenues and operating expenses adjusted to exclude the impact of certain purchase price accounting adjustments and share-based payment expense. We use this non-GAAP financial measure to manage our business, set operational goals and as a basis for determining performance-based compensation for our employees. The following tables reconcile our actual revenues and operating expenses to our adjusted revenues and operating expenses for the three and nine months ended September 30, 2012 and 2011:



Unaudited For the Three Months Ended September 30, 2012
-------------------------------------------------------
(in thousands) As Reported Purchase Price Allocation of Adjusted
Accounting Share-based
Adjustments Payment Expense
---

Revenue:
Subscriber revenue $757,672 $41 $ - $757,713
Advertising revenue, net of agency fees 20,426 - - 20,426
Equipment revenue 17,813 - - 17,813
Other revenue 71,449 1,813 - 73,262
Total revenue $867,360 $1,854 $ - $869,214
======== ====== ===================== ========
Operating expenses
Cost of services:
Revenue share and royalties 141,834 37,199 - 179,033
Programming and content 69,938 10,431 (1,736) 78,633
Customer service and billing 77,768 - (512) 77,256
Satellite and transmission 18,319 - (938) 17,381
Cost of equipment 6,345 - - 6,345
Subscriber acquisition costs 112,418 21,712 - 134,130
Sales and marketing 60,676 3,707 (2,931) 61,452
Engineering, design and development 13,507 - (1,753) 11,754
General and administrative 68,235 - (9,622) 58,613
Depreciation and amortization (a) 66,571 - - 66,571
Share-based payment expense - - 17,492 17,492
Total operating expenses $635,611 $73,049 $ - $708,660
======== ======= ==================== ========

(a) Purchase price accounting adjustments included above exclude the incremental depreciation and amortization associated with the $785,000 stepped up basis in property, equipment and intangible assets as a result of the merger of Sirius and XM. The
increased depreciation and amortization for the three months ended September 30, 2012 was $13,000.







Unaudited For the Three Months Ended September 30, 2011
-------------------------------------------------------
(in thousands) As Reported Purchase Price Allocation of Adjusted
Accounting Share-based
Adjustments Payment Expense
---

Revenue:
Subscriber revenue $660,837 $479 $ - $661,316
Advertising revenue, net of agency fees 18,810 - - 18,810
Equipment revenue 15,504 - - 15,504
Other revenue 67,399 1,813 - 69,212
Total revenue $762,550 $2,292 $ - $764,842
======== ====== =================== ========
Operating expenses
Cost of services:
Revenue share and royalties 117,043 32,293 - 149,336
Programming and content 70,509 12,034 (1,275) 81,268
Customer service and billing 64,239 - (402) 63,837
Satellite and transmission 19,681 - (735) 18,946
Cost of equipment 5,888 - - 5,888
Subscriber acquisition costs 107,279 20,620 - 127,899
Sales and marketing 55,210 3,931 (2,165) 56,976
Engineering, design and development 14,175 - (1,291) 12,884
General and administrative 58,635 - (8,115) 50,520
Depreciation and amortization (a) 65,403 - - 65,403
Share-based payment expense (b) - - 13,983 13,983
Total operating expenses $578,062 $68,878 $ - $646,940
======== ======= =================== ========

(a) Purchase price accounting adjustments included above exclude the incremental depreciation and amortization associated with the $785,000 stepped up basis in property, equipment and intangible assets as a result of the merger of Sirius and XM. The
increased depreciation and amortization for the three months ended September 30, 2011 was $15,000.

(b) Amounts related to share-based payment expense included in operating expenses were as follows:

Programming and content $1,275 $ - $ - $1,275
Customer service and billing 402 - - 402
Satellite and transmission 735 - - 735
Sales and marketing 2,165 - - 2,165
Engineering, design and development 1,291 - - 1,291
General and administrative 8,115 - - 8,115
Total share-based payment expense $13,983 $ - $ - $13,983
======= ===================== ==================== =======







Unaudited For the Nine Months Ended September 30, 2012
------------------------------------------------------
(in thousands) As Reported Purchase Price Allocation of Adjusted
Accounting Share-based
Adjustments Payment Expense
---

Revenue:
Subscriber revenue $2,188,199 $161 $ - $2,188,360
Advertising revenue, net of agency fees 59,881 - - 59,881
Equipment revenue 51,183 - - 51,183
Other revenue 210,362 5,438 - 215,800
Total revenue $2,509,625 $5,599 $ - $2,515,224
========== ====== =================== ==========
Operating expenses
Cost of services:
Revenue share and royalties 409,371 108,069 - 517,440
Programming and content 205,203 32,565 (4,342) 233,426
Customer service and billing 212,635 - (1,327) 211,308
Satellite and transmission 53,980 - (2,411) 51,569
Cost of equipment 19,301 - - 19,301
Subscriber acquisition costs 348,014 69,328 - 417,342
Sales and marketing 176,457 10,535 (7,343) 179,649
Engineering, design and development 32,468 - (4,467) 28,001
General and administrative 193,786 - (26,471) 167,315
Depreciation and amortization (a) 199,481 - - 199,481
Share-based payment expense - - 46,361 46,361
Total operating expenses $1,850,696 $220,497 $ - $2,071,193
========== ======== ==================== ==========

(a) Purchase price accounting adjustments included above exclude the incremental depreciation and amortization associated with the $785,000 stepped up basis in property, equipment and intangible assets as a result of the merger of Sirius and XM. The
increased depreciation and amortization for the nine months ended September 30, 2012 was $41,000.







Unaudited For the Nine Months Ended September 30, 2011
------------------------------------------------------
(in thousands) As Reported Purchase Price Allocation of Adjusted
Accounting Share-based
Adjustments Payment Expense
---

Revenue:
Subscriber revenue $1,922,917 $3,513 $ - $1,926,430
Advertising revenue, net of agency fees 53,595 - - 53,595
Equipment revenue 48,392 - - 48,392
Other revenue 205,882 5,438 - 211,320
Total revenue $2,230,786 $8,951 $ - $2,239,737
========== ====== ================= ==========
Operating expenses
Cost of services:
Revenue share and royalties 340,713 93,359 - 434,072
Programming and content 210,867 36,645 (4,745) 242,767
Customer service and billing 192,667 18 (1,077) 191,608
Satellite and transmission 57,238 313 (1,867) 55,684
Cost of equipment 19,894 - - 19,894
Subscriber acquisition costs 317,711 64,086 - 381,797
Sales and marketing 154,471 10,961 (5,654) 159,778
Engineering, design and development 39,249 31 (3,407) 35,873
General and administrative 175,469 59 (21,005) 154,523
Depreciation and amortization (a) 200,865 - - 200,865
Share-based payment expense (b) - - 37,755 37,755
Total operating expenses $1,709,144 $205,472 $ - $1,914,616
========== ======== ================= ==========

(a) Purchase price accounting adjustments included above exclude the incremental depreciation and amortization associated with the $785,000 stepped up basis in property, equipment and intangible assets as a result of the merger of Sirius and XM. The
increased depreciation and amortization for the nine months ended September 30, 2011 was $45,000.

(b) Amounts related to share-based payment expense included in operating expenses were as follows:

Programming and content $4,718 $27 $ - $4,745
Customer service and billing 1,059 18 - 1,077
Satellite and transmission 1,848 19 - 1,867
Sales and marketing 5,627 27 - 5,654
Engineering, design and development 3,376 31 - 3,407
General and administrative 20,946 59 - 21,005
Total share-based payment expense $37,574 $181 $ - $37,755
======= ==== ================ =======


ARPU - is derived from total earned subscriber revenue, net advertising revenue and other subscription-related revenue, net of purchase price accounting adjustments, divided by the number of months in the period, divided by the daily weighted average number of subscribers for the period. Other subscription-related revenue includes the U.S. Music Royalty Fee. Purchase price accounting adjustments include the recognition of deferred subscriber revenues not recognized in purchase price accounting associated with the merger of Sirius and XM. ARPU is calculated as follows (in thousands, except for subscriber and per subscriber amounts):



Unaudited
---------
For the Three Months Ended For the Nine Months Ended
September 30, September 30,
--------------------------- --------------------------
2012 2011 2012 2011
---- ---- ---- ----

Subscriber
revenue (GAAP) $757,672 $660,837 $2,188,199 $1,922,917
Add: net
advertising
revenue (GAAP) 20,426 18,810 59,881 53,595
Add: other
subscription-
related revenue
(GAAP) 60,095 58,168 176,569 174,341
Add: purchase
price accounting
adjustments 41 479 161 3,513
$838,234 $738,294 $2,424,810 $2,154,366
======== ======== ========== ==========

Daily weighted
average number
of subscribers 23,008,693 21,107,540 22,519,544 20,688,641
========== ========== ========== ==========

ARPU $12.14 $11.66 $11.96 $11.57
====== ====== ====== ======
Average self-pay monthly churn - is defined as the monthly average of self-pay deactivations for the period divided by the average number of self-pay subscribers for the period.

Customer service and billing expenses, per average subscriber - is derived from total customer service and billing expenses, excluding share-based payment expense and purchase price accounting adjustments associated with the merger of Sirius and XM, divided by the number of months in the period, divided by the daily weighted average number of subscribers for the period. We believe the exclusion of share-based payment expense in our calculation of customer service and billing expenses, per average subscriber, is useful given the significant variation in expense that can result from changes in the fair market value of our common stock, the effect of which is unrelated to the operational conditions that give rise to variations in the components of our customer service and billing expenses. Purchase price accounting adjustments associated with the merger of Sirius and XM include the elimination of the benefit associated with incremental share-based payment arrangements recognized at the merger date. Customer service and billing expenses, per average subscriber, is calculated as follows (in thousands, except for subscriber and per subscriber amounts):



Unaudited
---------
For the Three Months Ended For the Nine Months Ended
September 30, September 30,
--------------------------- --------------------------
2012 2011 2012 2011
---- ---- ---- ----

Customer
service and
billing
expenses
(GAAP) $77,768 $64,239 $212,635 $192,667
Less: share-
based payment
expense, net
of purchase
price
accounting
adjustments (512) (402) (1,327) (1,077)
Add: purchase
price
accounting
adjustments - - - 18
77,256 63,837 211,308 191,608
====== ====== ======= =======

Daily weighted
average number
of subscribers 23,008,693 21,107,540 22,519,544 20,688,641
========== ========== ========== ==========

Customer
service and
billing
expenses, per
average
subscriber $1.12 $1.01 $1.04 $1.03
===== ===== ===== =====
Free cash flow - is derived from cash flow provided by operating activities, capital expenditures and restricted and other investment activity. Free cash flow is calculated as follows (in thousands):


Unaudited
---------
For the Three Months Ended For the Nine Months Ended
September 30, September 30,
-------------------------- -------------------------
2012 2011 2012 2011
---- ---- ---- ----

Cash Flow information
Net cash provided by operating activities $219,809 $115,144 $513,532 $328,634
Net cash used in investing activities (24,602) (39,767) (73,546) (104,698)
Net cash used in financing activities (507,267) 888 (657,706) (206,035)
Free Cash Flow
Net cash provided by operating activities $219,809 $115,144 $513,532 $328,634
Additions to property and equipment (24,602) (39,767) (73,546) (115,065)
Restricted and other investment activity - - - 10,367
Free cash flow $195,207 $75,377 $439,986 $223,936
======== ======= ======== ========


New vehicle consumer conversion rate - is defined as the percentage of owners and lessees of new vehicles that receive our service and convert to become self-paying subscribers after the initial promotion period. At the time satellite radio enabled vehicles are sold or leased, the owners or lessees generally receive trial subscriptions ranging from three to twelve months. Promotional periods generally include the period of trial service plus 30 days to handle the receipt and processing of payments. We measure conversion rate three months after the period in which the trial service ends. The metric excludes rental and fleet vehicles.

Subscriber acquisition cost, per gross subscriber addition - or SAC, per gross subscriber addition, is derived from subscriber acquisition costs and margins from the sale of radios and accessories, excluding share-based payment expense and purchase price accounting adjustments, divided by the number of gross subscriber additions for the period. Purchase price accounting adjustments associated with the merger of Sirius and XM include the elimination of the benefit of amortization of deferred credits on executory contracts recognized at the merger date attributable to an OEM. SAC, per gross subscriber addition, is calculated as follows (in thousands, except for subscriber and per subscriber amounts):



Unaudited
---------
For the Three Months Ended For the Nine Months Ended
September 30, September 30,
-------------------------- -------------------------
2012 2011 2012 2011
---- ---- ---- ----

Subscriber acquisition costs (GAAP) $112,418 $107,279 $348,014 $317,711
Less: margin from direct sales of radios and accessories (GAAP) (11,468) (9,616) (31,882) (28,498)
Add: purchase price accounting adjustments 21,712 20,620 69,328 64,086
$122,662 $118,283 $385,460 $353,299
======== ======== ======== ========

Gross subscriber additions 2,421,586 2,138,131 7,064,282 6,369,846
========= ========= ========= =========

SAC, per gross subscriber addition $51 $55 $55 $55
=== === === ===
Sirius XM Radio Inc. is the world's largest radio broadcaster measured by revenue and has 23.4 million subscribers. SiriusXM creates and broadcasts commercial-free music; premier sports talk and live events; comedy; news; exclusive talk and entertainment; and the most comprehensive Latin music, sports and talk programming in radio. SiriusXM is available in vehicles from every major car company in the U.S., from retailers nationwide, and online at siriusxm.com. SiriusXM programming is also available through the SiriusXM Internet Radio App for Android, Apple, and BlackBerry smartphones and other connected devices. SiriusXM also holds a minority interest in SiriusXM Canada which has more than 2 million subscribers.

This communication contains "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. Such statements include, but are not limited to, statements about future financial and operating results, our plans, objectives, expectations and intentions with respect to future operations, products and services; and other statements identified by words such as "will likely result," "are expected to," "will continue," "is anticipated," "estimated," "believe," "intend," "plan," "projection," "outlook" or words of similar meaning. Such forward-looking statements are based upon the current beliefs and expectations of our management and are inherently subject to significant business, economic and competitive uncertainties and contingencies, many of which are difficult to predict and generally beyond our control. Actual results may differ materially from the results anticipated in these forward-looking statements.

The following factors, among others, could cause actual results to differ materially from the anticipated results or other expectations expressed in the forward-looking statements: our competitive position versus other forms of audio entertainment; our dependence upon automakers; general economic conditions; failure of our satellites, which, in most cases, are not insured; our ability to attract and retain subscribers at a profitable level; royalties we pay for music rights; the unfavorable outcome of pending or future litigation; failure of third parties to perform; and our substantial indebtedness. Additional factors that could cause our results to differ materially from those described in the forward-looking statements can be found in our Annual Report on Form 10-K for the year ended December 31, 2011, which is filed with the Securities and Exchange Commission (the "SEC") and available at the SEC's Internet site (http://www.sec.gov). The information set forth herein speaks only as of the date hereof, and we disclaim any intention or obligation to update any forward looking statements as a result of developments occurring after the date of this communication.

Follow SiriusXM on Twitter or like the SiriusXM page on Facebook.

E-SIRI

Contact Information for Investors and Financial Media:

Investors:

Hooper Stevens

212 901 6718
hooper.stevens@siriusxm.com

Media:

Patrick Reilly

212 901 6646
patrick.reilly@siriusxm.com

SOURCE Sirius XM Radio

Photo:http://photos.prnewswire.com/prnh/20101014/NY82093LOGO
http://photoarchive.ap.org/
Sirius XM Radio

Web Site: http://www.siriusxm.com


-------
Profile: intent