SlideShare a Scribd company logo
1 of 2
Download to read offline
+
The Power of Waterfall Charts
Shiva Badruswamy
MobileForce Inc.
Waterfall models are an efficient way of
showing value gains and losses as various
events trigger. An Illustration.
www.digitalmobileforce.com
+ Value Impact Assessment
Key Takeaways:
•  30% net value gain projected, based on uplift in usage and attach rates
•  Net value gain includes cannibalization impact from 10% of customer base migrating to newly
priced offering
•  Revenue per subscriber expected to increase 67% for global data customer, and 15% for global
voice customer
Remaining
Value
2,618
Value Loss
due to Price
Drop
427
Value Loss
due to
Cannibalizat
ion
142
Value Gain
from non-
cannibalized
plan
359
Current
Value
2,827
Global
Additional
Voice Lift by
1.25X
169
Global
Voice
Attach Lift
by 1.25X
46
Global Voice
Usage lift by
1.5X
320
Android
Data
Attach
Rate Lifts
by 1.25X
130
Android Data
Usage Lifts
by 25X
363
Net
Realizable
Value
expected
from lifts of
usage and
attach rates
3,648
All numbers are in ‘000s
Copyright: MobileForce Inc. All Rights Reserved.
Note: Chart and takeaway numbers have been changed from our original assignment and used here for illustration purposes only.

More Related Content

Similar to The Power of Waterfall Charts in revealing Value Accretion

IBM Evolving Core Franchises_May 2014 ppt
IBM Evolving Core Franchises_May 2014 pptIBM Evolving Core Franchises_May 2014 ppt
IBM Evolving Core Franchises_May 2014 pptRajesh Vora
 
TDS Fourth Quarter 2014 Presentation
TDS Fourth Quarter 2014 PresentationTDS Fourth Quarter 2014 Presentation
TDS Fourth Quarter 2014 PresentationTelephoneDataSystems
 
Q4 2014 earnings presentation
Q4 2014 earnings presentationQ4 2014 earnings presentation
Q4 2014 earnings presentationUSCellular
 
VMworld 2013: Tech Preview: Business Management for Cloud
VMworld 2013: Tech Preview: Business Management for Cloud VMworld 2013: Tech Preview: Business Management for Cloud
VMworld 2013: Tech Preview: Business Management for Cloud VMworld
 
Real ROI: The Business Case for Upgrading to the Latest Release of Oracle’s S...
Real ROI: The Business Case for Upgrading to the Latest Release of Oracle’s S...Real ROI: The Business Case for Upgrading to the Latest Release of Oracle’s S...
Real ROI: The Business Case for Upgrading to the Latest Release of Oracle’s S...Divya Malik
 
Smart Grid, Smart City: National Cost Benefit Assessment
Smart Grid, Smart City: National Cost Benefit AssessmentSmart Grid, Smart City: National Cost Benefit Assessment
Smart Grid, Smart City: National Cost Benefit AssessmentNSW Environment and Planning
 
Tech Mahindra - Case Study | Zinnov Zones
Tech Mahindra - Case Study | Zinnov ZonesTech Mahindra - Case Study | Zinnov Zones
Tech Mahindra - Case Study | Zinnov ZonesZinnov
 
MIND Revenue Release Q1 2023
MIND Revenue Release Q1 2023MIND Revenue Release Q1 2023
MIND Revenue Release Q1 2023MIND CTI
 
Customer Success. The biggest consulting industry you’ve never heard of.
Customer Success. The biggest consulting industry you’ve never heard of.Customer Success. The biggest consulting industry you’ve never heard of.
Customer Success. The biggest consulting industry you’ve never heard of.Leon Benjamin
 
Organization Software Application Portfolio Management PowerPoint Presentati...
Organization Software Application Portfolio Management  PowerPoint Presentati...Organization Software Application Portfolio Management  PowerPoint Presentati...
Organization Software Application Portfolio Management PowerPoint Presentati...SlideTeam
 
2020 2017 presentation analyst - james crawshaw
2020 2017 presentation   analyst - james crawshaw2020 2017 presentation   analyst - james crawshaw
2020 2017 presentation analyst - james crawshawJames Crawshaw
 
Market Research Report : Television Market in China 2014- Sample
Market Research Report : Television Market in China 2014- SampleMarket Research Report : Television Market in China 2014- Sample
Market Research Report : Television Market in China 2014- SampleNetscribes, Inc.
 
MINDCTI Revenue Release Q3 2022
MINDCTI Revenue Release Q3 2022MINDCTI Revenue Release Q3 2022
MINDCTI Revenue Release Q3 2022MIND CTI
 
Custom Navigation Flow for Jasper Server Reporting Platform
Custom Navigation Flow for Jasper Server Reporting PlatformCustom Navigation Flow for Jasper Server Reporting Platform
Custom Navigation Flow for Jasper Server Reporting PlatformSigma Infosolutions, LLC
 
ir_presentation-q2-2020-august-final-deck-jnpr.pdf
ir_presentation-q2-2020-august-final-deck-jnpr.pdfir_presentation-q2-2020-august-final-deck-jnpr.pdf
ir_presentation-q2-2020-august-final-deck-jnpr.pdfJasonCox500516
 
Fix nix business model for npc
Fix nix business model for npcFix nix business model for npc
Fix nix business model for npcFixNix Inc.,
 
A System Dynamics Model for Systems Security Engineering Analysis of Internet...
A System Dynamics Model for Systems Security Engineering Analysisof Internet...A System Dynamics Model for Systems Security Engineering Analysisof Internet...
A System Dynamics Model for Systems Security Engineering Analysis of Internet...David Eason
 

Similar to The Power of Waterfall Charts in revealing Value Accretion (20)

IBM Evolving Core Franchises_May 2014 ppt
IBM Evolving Core Franchises_May 2014 pptIBM Evolving Core Franchises_May 2014 ppt
IBM Evolving Core Franchises_May 2014 ppt
 
Smart Grid, Smart City
Smart Grid, Smart City Smart Grid, Smart City
Smart Grid, Smart City
 
Q4 2014 earnings presentation
Q4 2014 earnings presentationQ4 2014 earnings presentation
Q4 2014 earnings presentation
 
TDS Fourth Quarter 2014 Presentation
TDS Fourth Quarter 2014 PresentationTDS Fourth Quarter 2014 Presentation
TDS Fourth Quarter 2014 Presentation
 
Q4 2014 earnings presentation
Q4 2014 earnings presentationQ4 2014 earnings presentation
Q4 2014 earnings presentation
 
VMworld 2013: Tech Preview: Business Management for Cloud
VMworld 2013: Tech Preview: Business Management for Cloud VMworld 2013: Tech Preview: Business Management for Cloud
VMworld 2013: Tech Preview: Business Management for Cloud
 
Real ROI: The Business Case for Upgrading to the Latest Release of Oracle’s S...
Real ROI: The Business Case for Upgrading to the Latest Release of Oracle’s S...Real ROI: The Business Case for Upgrading to the Latest Release of Oracle’s S...
Real ROI: The Business Case for Upgrading to the Latest Release of Oracle’s S...
 
Smart Grid, Smart City: National Cost Benefit Assessment
Smart Grid, Smart City: National Cost Benefit AssessmentSmart Grid, Smart City: National Cost Benefit Assessment
Smart Grid, Smart City: National Cost Benefit Assessment
 
Tech Mahindra - Case Study | Zinnov Zones
Tech Mahindra - Case Study | Zinnov ZonesTech Mahindra - Case Study | Zinnov Zones
Tech Mahindra - Case Study | Zinnov Zones
 
MIND Revenue Release Q1 2023
MIND Revenue Release Q1 2023MIND Revenue Release Q1 2023
MIND Revenue Release Q1 2023
 
Customer Success. The biggest consulting industry you’ve never heard of.
Customer Success. The biggest consulting industry you’ve never heard of.Customer Success. The biggest consulting industry you’ve never heard of.
Customer Success. The biggest consulting industry you’ve never heard of.
 
Organization Software Application Portfolio Management PowerPoint Presentati...
Organization Software Application Portfolio Management  PowerPoint Presentati...Organization Software Application Portfolio Management  PowerPoint Presentati...
Organization Software Application Portfolio Management PowerPoint Presentati...
 
2020 2017 presentation analyst - james crawshaw
2020 2017 presentation   analyst - james crawshaw2020 2017 presentation   analyst - james crawshaw
2020 2017 presentation analyst - james crawshaw
 
Market Research Report : Television Market in China 2014- Sample
Market Research Report : Television Market in China 2014- SampleMarket Research Report : Television Market in China 2014- Sample
Market Research Report : Television Market in China 2014- Sample
 
Smart powervilla
Smart powervillaSmart powervilla
Smart powervilla
 
MINDCTI Revenue Release Q3 2022
MINDCTI Revenue Release Q3 2022MINDCTI Revenue Release Q3 2022
MINDCTI Revenue Release Q3 2022
 
Custom Navigation Flow for Jasper Server Reporting Platform
Custom Navigation Flow for Jasper Server Reporting PlatformCustom Navigation Flow for Jasper Server Reporting Platform
Custom Navigation Flow for Jasper Server Reporting Platform
 
ir_presentation-q2-2020-august-final-deck-jnpr.pdf
ir_presentation-q2-2020-august-final-deck-jnpr.pdfir_presentation-q2-2020-august-final-deck-jnpr.pdf
ir_presentation-q2-2020-august-final-deck-jnpr.pdf
 
Fix nix business model for npc
Fix nix business model for npcFix nix business model for npc
Fix nix business model for npc
 
A System Dynamics Model for Systems Security Engineering Analysis of Internet...
A System Dynamics Model for Systems Security Engineering Analysisof Internet...A System Dynamics Model for Systems Security Engineering Analysisof Internet...
A System Dynamics Model for Systems Security Engineering Analysis of Internet...
 

More from MobileForce Inc.

MobileForce Cloud Computing Pricing Analysis of AWS Windows OS Instances
MobileForce Cloud Computing Pricing Analysis of AWS Windows OS InstancesMobileForce Cloud Computing Pricing Analysis of AWS Windows OS Instances
MobileForce Cloud Computing Pricing Analysis of AWS Windows OS InstancesMobileForce Inc.
 
MobileForce Cloud Computing Pricing Analysis of AWS Windows Instances
MobileForce Cloud Computing Pricing Analysis of AWS Windows InstancesMobileForce Cloud Computing Pricing Analysis of AWS Windows Instances
MobileForce Cloud Computing Pricing Analysis of AWS Windows InstancesMobileForce Inc.
 
Using Heat maps and bubble charts to explain quota attainment and compensatio...
Using Heat maps and bubble charts to explain quota attainment and compensatio...Using Heat maps and bubble charts to explain quota attainment and compensatio...
Using Heat maps and bubble charts to explain quota attainment and compensatio...MobileForce Inc.
 
Microsoft versus Google SMB Channel Partner Program
Microsoft versus Google SMB Channel Partner ProgramMicrosoft versus Google SMB Channel Partner Program
Microsoft versus Google SMB Channel Partner ProgramMobileForce Inc.
 
Channel Incentives Re-design
Channel Incentives Re-designChannel Incentives Re-design
Channel Incentives Re-designMobileForce Inc.
 
Pooled versus Stacked Subscriber Plans
Pooled versus Stacked Subscriber PlansPooled versus Stacked Subscriber Plans
Pooled versus Stacked Subscriber PlansMobileForce Inc.
 

More from MobileForce Inc. (6)

MobileForce Cloud Computing Pricing Analysis of AWS Windows OS Instances
MobileForce Cloud Computing Pricing Analysis of AWS Windows OS InstancesMobileForce Cloud Computing Pricing Analysis of AWS Windows OS Instances
MobileForce Cloud Computing Pricing Analysis of AWS Windows OS Instances
 
MobileForce Cloud Computing Pricing Analysis of AWS Windows Instances
MobileForce Cloud Computing Pricing Analysis of AWS Windows InstancesMobileForce Cloud Computing Pricing Analysis of AWS Windows Instances
MobileForce Cloud Computing Pricing Analysis of AWS Windows Instances
 
Using Heat maps and bubble charts to explain quota attainment and compensatio...
Using Heat maps and bubble charts to explain quota attainment and compensatio...Using Heat maps and bubble charts to explain quota attainment and compensatio...
Using Heat maps and bubble charts to explain quota attainment and compensatio...
 
Microsoft versus Google SMB Channel Partner Program
Microsoft versus Google SMB Channel Partner ProgramMicrosoft versus Google SMB Channel Partner Program
Microsoft versus Google SMB Channel Partner Program
 
Channel Incentives Re-design
Channel Incentives Re-designChannel Incentives Re-design
Channel Incentives Re-design
 
Pooled versus Stacked Subscriber Plans
Pooled versus Stacked Subscriber PlansPooled versus Stacked Subscriber Plans
Pooled versus Stacked Subscriber Plans
 

Recently uploaded

Best Basmati Rice Manufacturers in India
Best Basmati Rice Manufacturers in IndiaBest Basmati Rice Manufacturers in India
Best Basmati Rice Manufacturers in IndiaShree Krishna Exports
 
Grateful 7 speech thanking everyone that has helped.pdf
Grateful 7 speech thanking everyone that has helped.pdfGrateful 7 speech thanking everyone that has helped.pdf
Grateful 7 speech thanking everyone that has helped.pdfPaul Menig
 
Keppel Ltd. 1Q 2024 Business Update Presentation Slides
Keppel Ltd. 1Q 2024 Business Update  Presentation SlidesKeppel Ltd. 1Q 2024 Business Update  Presentation Slides
Keppel Ltd. 1Q 2024 Business Update Presentation SlidesKeppelCorporation
 
Call Girls in Gomti Nagar - 7388211116 - With room Service
Call Girls in Gomti Nagar - 7388211116  - With room ServiceCall Girls in Gomti Nagar - 7388211116  - With room Service
Call Girls in Gomti Nagar - 7388211116 - With room Servicediscovermytutordmt
 
MONA 98765-12871 CALL GIRLS IN LUDHIANA LUDHIANA CALL GIRL
MONA 98765-12871 CALL GIRLS IN LUDHIANA LUDHIANA CALL GIRLMONA 98765-12871 CALL GIRLS IN LUDHIANA LUDHIANA CALL GIRL
MONA 98765-12871 CALL GIRLS IN LUDHIANA LUDHIANA CALL GIRLSeo
 
Mysore Call Girls 8617370543 WhatsApp Number 24x7 Best Services
Mysore Call Girls 8617370543 WhatsApp Number 24x7 Best ServicesMysore Call Girls 8617370543 WhatsApp Number 24x7 Best Services
Mysore Call Girls 8617370543 WhatsApp Number 24x7 Best ServicesDipal Arora
 
It will be International Nurses' Day on 12 May
It will be International Nurses' Day on 12 MayIt will be International Nurses' Day on 12 May
It will be International Nurses' Day on 12 MayNZSG
 
Event mailer assignment progress report .pdf
Event mailer assignment progress report .pdfEvent mailer assignment progress report .pdf
Event mailer assignment progress report .pdftbatkhuu1
 
Tech Startup Growth Hacking 101 - Basics on Growth Marketing
Tech Startup Growth Hacking 101  - Basics on Growth MarketingTech Startup Growth Hacking 101  - Basics on Growth Marketing
Tech Startup Growth Hacking 101 - Basics on Growth MarketingShawn Pang
 
Best VIP Call Girls Noida Sector 40 Call Me: 8448380779
Best VIP Call Girls Noida Sector 40 Call Me: 8448380779Best VIP Call Girls Noida Sector 40 Call Me: 8448380779
Best VIP Call Girls Noida Sector 40 Call Me: 8448380779Delhi Call girls
 
Regression analysis: Simple Linear Regression Multiple Linear Regression
Regression analysis:  Simple Linear Regression Multiple Linear RegressionRegression analysis:  Simple Linear Regression Multiple Linear Regression
Regression analysis: Simple Linear Regression Multiple Linear RegressionRavindra Nath Shukla
 
VIP Call Girl Jamshedpur Aashi 8250192130 Independent Escort Service Jamshedpur
VIP Call Girl Jamshedpur Aashi 8250192130 Independent Escort Service JamshedpurVIP Call Girl Jamshedpur Aashi 8250192130 Independent Escort Service Jamshedpur
VIP Call Girl Jamshedpur Aashi 8250192130 Independent Escort Service JamshedpurSuhani Kapoor
 
Cash Payment 9602870969 Escort Service in Udaipur Call Girls
Cash Payment 9602870969 Escort Service in Udaipur Call GirlsCash Payment 9602870969 Escort Service in Udaipur Call Girls
Cash Payment 9602870969 Escort Service in Udaipur Call GirlsApsara Of India
 
Creating Low-Code Loan Applications using the Trisotech Mortgage Feature Set
Creating Low-Code Loan Applications using the Trisotech Mortgage Feature SetCreating Low-Code Loan Applications using the Trisotech Mortgage Feature Set
Creating Low-Code Loan Applications using the Trisotech Mortgage Feature SetDenis Gagné
 
Call Girls In DLf Gurgaon ➥99902@11544 ( Best price)100% Genuine Escort In 24...
Call Girls In DLf Gurgaon ➥99902@11544 ( Best price)100% Genuine Escort In 24...Call Girls In DLf Gurgaon ➥99902@11544 ( Best price)100% Genuine Escort In 24...
Call Girls In DLf Gurgaon ➥99902@11544 ( Best price)100% Genuine Escort In 24...lizamodels9
 
KYC-Verified Accounts: Helping Companies Handle Challenging Regulatory Enviro...
KYC-Verified Accounts: Helping Companies Handle Challenging Regulatory Enviro...KYC-Verified Accounts: Helping Companies Handle Challenging Regulatory Enviro...
KYC-Verified Accounts: Helping Companies Handle Challenging Regulatory Enviro...Any kyc Account
 
0183760ssssssssssssssssssssssssssss00101011 (27).pdf
0183760ssssssssssssssssssssssssssss00101011 (27).pdf0183760ssssssssssssssssssssssssssss00101011 (27).pdf
0183760ssssssssssssssssssssssssssss00101011 (27).pdfRenandantas16
 

Recently uploaded (20)

Best Basmati Rice Manufacturers in India
Best Basmati Rice Manufacturers in IndiaBest Basmati Rice Manufacturers in India
Best Basmati Rice Manufacturers in India
 
Grateful 7 speech thanking everyone that has helped.pdf
Grateful 7 speech thanking everyone that has helped.pdfGrateful 7 speech thanking everyone that has helped.pdf
Grateful 7 speech thanking everyone that has helped.pdf
 
Keppel Ltd. 1Q 2024 Business Update Presentation Slides
Keppel Ltd. 1Q 2024 Business Update  Presentation SlidesKeppel Ltd. 1Q 2024 Business Update  Presentation Slides
Keppel Ltd. 1Q 2024 Business Update Presentation Slides
 
Nepali Escort Girl Kakori \ 9548273370 Indian Call Girls Service Lucknow ₹,9517
Nepali Escort Girl Kakori \ 9548273370 Indian Call Girls Service Lucknow ₹,9517Nepali Escort Girl Kakori \ 9548273370 Indian Call Girls Service Lucknow ₹,9517
Nepali Escort Girl Kakori \ 9548273370 Indian Call Girls Service Lucknow ₹,9517
 
Call Girls in Gomti Nagar - 7388211116 - With room Service
Call Girls in Gomti Nagar - 7388211116  - With room ServiceCall Girls in Gomti Nagar - 7388211116  - With room Service
Call Girls in Gomti Nagar - 7388211116 - With room Service
 
VVVIP Call Girls In Greater Kailash ➡️ Delhi ➡️ 9999965857 🚀 No Advance 24HRS...
VVVIP Call Girls In Greater Kailash ➡️ Delhi ➡️ 9999965857 🚀 No Advance 24HRS...VVVIP Call Girls In Greater Kailash ➡️ Delhi ➡️ 9999965857 🚀 No Advance 24HRS...
VVVIP Call Girls In Greater Kailash ➡️ Delhi ➡️ 9999965857 🚀 No Advance 24HRS...
 
MONA 98765-12871 CALL GIRLS IN LUDHIANA LUDHIANA CALL GIRL
MONA 98765-12871 CALL GIRLS IN LUDHIANA LUDHIANA CALL GIRLMONA 98765-12871 CALL GIRLS IN LUDHIANA LUDHIANA CALL GIRL
MONA 98765-12871 CALL GIRLS IN LUDHIANA LUDHIANA CALL GIRL
 
Mysore Call Girls 8617370543 WhatsApp Number 24x7 Best Services
Mysore Call Girls 8617370543 WhatsApp Number 24x7 Best ServicesMysore Call Girls 8617370543 WhatsApp Number 24x7 Best Services
Mysore Call Girls 8617370543 WhatsApp Number 24x7 Best Services
 
Forklift Operations: Safety through Cartoons
Forklift Operations: Safety through CartoonsForklift Operations: Safety through Cartoons
Forklift Operations: Safety through Cartoons
 
It will be International Nurses' Day on 12 May
It will be International Nurses' Day on 12 MayIt will be International Nurses' Day on 12 May
It will be International Nurses' Day on 12 May
 
Event mailer assignment progress report .pdf
Event mailer assignment progress report .pdfEvent mailer assignment progress report .pdf
Event mailer assignment progress report .pdf
 
Tech Startup Growth Hacking 101 - Basics on Growth Marketing
Tech Startup Growth Hacking 101  - Basics on Growth MarketingTech Startup Growth Hacking 101  - Basics on Growth Marketing
Tech Startup Growth Hacking 101 - Basics on Growth Marketing
 
Best VIP Call Girls Noida Sector 40 Call Me: 8448380779
Best VIP Call Girls Noida Sector 40 Call Me: 8448380779Best VIP Call Girls Noida Sector 40 Call Me: 8448380779
Best VIP Call Girls Noida Sector 40 Call Me: 8448380779
 
Regression analysis: Simple Linear Regression Multiple Linear Regression
Regression analysis:  Simple Linear Regression Multiple Linear RegressionRegression analysis:  Simple Linear Regression Multiple Linear Regression
Regression analysis: Simple Linear Regression Multiple Linear Regression
 
VIP Call Girl Jamshedpur Aashi 8250192130 Independent Escort Service Jamshedpur
VIP Call Girl Jamshedpur Aashi 8250192130 Independent Escort Service JamshedpurVIP Call Girl Jamshedpur Aashi 8250192130 Independent Escort Service Jamshedpur
VIP Call Girl Jamshedpur Aashi 8250192130 Independent Escort Service Jamshedpur
 
Cash Payment 9602870969 Escort Service in Udaipur Call Girls
Cash Payment 9602870969 Escort Service in Udaipur Call GirlsCash Payment 9602870969 Escort Service in Udaipur Call Girls
Cash Payment 9602870969 Escort Service in Udaipur Call Girls
 
Creating Low-Code Loan Applications using the Trisotech Mortgage Feature Set
Creating Low-Code Loan Applications using the Trisotech Mortgage Feature SetCreating Low-Code Loan Applications using the Trisotech Mortgage Feature Set
Creating Low-Code Loan Applications using the Trisotech Mortgage Feature Set
 
Call Girls In DLf Gurgaon ➥99902@11544 ( Best price)100% Genuine Escort In 24...
Call Girls In DLf Gurgaon ➥99902@11544 ( Best price)100% Genuine Escort In 24...Call Girls In DLf Gurgaon ➥99902@11544 ( Best price)100% Genuine Escort In 24...
Call Girls In DLf Gurgaon ➥99902@11544 ( Best price)100% Genuine Escort In 24...
 
KYC-Verified Accounts: Helping Companies Handle Challenging Regulatory Enviro...
KYC-Verified Accounts: Helping Companies Handle Challenging Regulatory Enviro...KYC-Verified Accounts: Helping Companies Handle Challenging Regulatory Enviro...
KYC-Verified Accounts: Helping Companies Handle Challenging Regulatory Enviro...
 
0183760ssssssssssssssssssssssssssss00101011 (27).pdf
0183760ssssssssssssssssssssssssssss00101011 (27).pdf0183760ssssssssssssssssssssssssssss00101011 (27).pdf
0183760ssssssssssssssssssssssssssss00101011 (27).pdf
 

The Power of Waterfall Charts in revealing Value Accretion

  • 1. + The Power of Waterfall Charts Shiva Badruswamy MobileForce Inc. Waterfall models are an efficient way of showing value gains and losses as various events trigger. An Illustration. www.digitalmobileforce.com
  • 2. + Value Impact Assessment Key Takeaways: •  30% net value gain projected, based on uplift in usage and attach rates •  Net value gain includes cannibalization impact from 10% of customer base migrating to newly priced offering •  Revenue per subscriber expected to increase 67% for global data customer, and 15% for global voice customer Remaining Value 2,618 Value Loss due to Price Drop 427 Value Loss due to Cannibalizat ion 142 Value Gain from non- cannibalized plan 359 Current Value 2,827 Global Additional Voice Lift by 1.25X 169 Global Voice Attach Lift by 1.25X 46 Global Voice Usage lift by 1.5X 320 Android Data Attach Rate Lifts by 1.25X 130 Android Data Usage Lifts by 25X 363 Net Realizable Value expected from lifts of usage and attach rates 3,648 All numbers are in ‘000s Copyright: MobileForce Inc. All Rights Reserved. Note: Chart and takeaway numbers have been changed from our original assignment and used here for illustration purposes only.