• Active members
  • Active members in country
  • Active members outside of country
  • Year 1
  • Year 2
  • Year 3
  • Year 4
  • Year 5
  • Year 6
  • Year 7
  • Year 8
  • Year 9
  • Year 10
  • Year 11
  • Year 12
  • Base case - fixed growth
  • Co-branded credit card penetration (% of active members)
  • Co-branded credit card penetration (% of active non members)
  • Number of cards (in country)
  • Number of cards (outsideof country)
  • Total number of co-branded cards
  • Miles earned per card
  • Total miles earned
  • Yield per mile
  • Gross Billings from co-branded credit cards
  • Year 1
  • Year 2
  • Year 3
  • Year 4
  • Year 5
  • Year 6
  • Year 7
  • Year 8
  • Year 9
  • Year 10
  • Year 11
  • Year 12
  • Accelerated - increased card penetration
  • Co-branded credit card penetration (% of active members)
  • Co-branded credit card penetration (% of active non members)
  • Number of cards (in country)
  • Number of cards (outsideof country)
  • Total number of co-branded cards
  • Miles earned per card
  • Total miles earned
  • Yield per mile
  • Gross Billings from co-branded credit cards
  • Year 1
  • Year 2
  • Year 3
  • Year 4
  • Year 5
  • Year 6
  • Year 7
  • Year 8
  • Year 9
  • Year 10
  • Year 11
  • Year 12
  • Accelerated - increased card penetration
  • Co-branded credit card penetration (% of active members)
  • Co-branded credit card penetration (% of active non members)
  • Number of cards (in country)
  • Number of cards (outsideof country)
  • Total number of co-branded cards
  • Miles earned per card
  • Total miles earned
  • Yield per mile
  • Gross Billings from co-branded credit cards
  • Year 1
  • Year 2
  • Year 3
  • Year 4
  • Year 5
  • Year 6
  • Year 7
  • Year 8
  • Year 9
  • Year 10
  • Year 11
  • Year 12