Genpact Limited (NYSE: G), a leader in the globalization of services and
technology and a pioneer in managing business processes for companies
around the world, today announced financial results for the second
quarter ended June 30, 2009.
Key Financial Results – Second Quarter
2009
-
Revenues were $272.9 million, up 8% from $253.6 million in the second
quarter of 2008.
-
Net income attributable to Genpact Limited common shareholders was
$29.7 million, up 20% from $24.8 million in the second quarter of
2008; net income margin for the second quarter of 2009 was 10.9%, up
from 9.8% in the second quarter of 2008.
-
Diluted earnings per common share attributable to Genpact Limited
common shareholders were $0.14, up from $0.11 per share in the second
quarter of 2008.
-
Adjusted income from operations increased 16% to $48.4 million
compared to $41.8 million in the second quarter of 2008.
-
Adjusted income from operations margin was 17.7%, up from 16.5% in the
second quarter of 2008.
-
Adjusted diluted earnings per share attributable to Genpact Limited
common shareholders were $0.18, consistent with the second quarter of
2008.
Pramod Bhasin, Genpact’s President and CEO said, "Genpact completed the
second quarter of 2009 with a solid performance. Despite what remains a
challenging economic environment, we delivered growth in the quarter,
both year-over-year and sequentially, in revenue, margins, operating
income and cash flow. Revenue increased 8% year-over-year to $273
million, reflecting superior growth in our Global Client business, as
well as across regions. Adjusted income from operations margin increased
to 17.7% in the second quarter of 2009, compared to 16.5% for the second
quarter of 2008. These improved results reflect our operational
excellence and cost management expertise, and give us confidence in our
margin outlook for the year.”
Revenues from clients other than GE, which Genpact refers to as Global
Client revenues, grew 27% over the second quarter of 2008. Revenues from
Global Clients now represent approximately 60% of Genpact’s total
revenues, with the remaining 40% of revenues coming from GE. GE revenues
decreased 7% from the second quarter of 2008, adjusted for dispositions
by GE.
Approximately 83% of Genpact’s revenues for the quarter came from
business process services, up from 79% for the second quarter of 2008,
while revenues from IT services were approximately 17% of total revenues
for the second quarter of 2009 as compared to 21% for the second quarter
of 2008.
In the second quarter of 2009, 35 client relationships each accounted
for $5 million or more of Genpact’s revenues in the last twelve months,
up from 29 such relationships at the end of 2008. Of those, five client
relationships each accounted for $25 million or more of Genpact’s
revenues in the last twelve months.
Genpact generated $49 million of cash from operations in the second
quarter of 2009, up from $48 million in the second quarter of 2008.
Genpact has a strong balance sheet, with approximately $367 million in
Cash and Cash Equivalents, Short Term Investments and Short Term
Deposits.
Year-to-Date Results
-
Revenues were $538.7 million, up 10% from $488.2 for the first half of
2008.
-
Net income attributable to Genpact Limited common shareholders was
$59.6 million, up 34% from $44.5 million in the first half of 2008;
net income margin for the first half of 2009 was 11.1%, up from 9.1%
in the first half of 2008.
-
Diluted earnings per common share attributable to Genpact Limited
common shareholders were $0.27, up from $0.20 per share in the first
half of 2008.
-
Adjusted income from operations increased 29% to $90.5 million
compared to $70.2 million for the first half of 2008.
-
Adjusted income from operations margin was 16.8%, up from 14.4% in the
first half of 2008.
-
Adjusted diluted earnings per share attributable to Genpact Limited
common shareholders were $0.35, up from $0.32 in the first half of
2008.
Annualized revenue per employee increased to approximately $30,600 for
the first half of 2009 from $29,700 in the first half of 2008. As of
June 30, 2009, Genpact had approximately 37,400 employees worldwide, an
increase from 35,500 as of June 30, 2008. Genpact’s employee attrition
rate for the first half of 2009, measured from day one of employment,
was 22%, down from 25% for the same period in 2008. Genpact’s attrition
rate would be 19% if measured after six months of employment, as many of
Genpact’s competitors do.
Bhasin continued, "Although we are satisfied with our results for the
quarter, in light of the environment of continuing delays and
uncertainty, and based on the trends in the second quarter that we
believe are likely to continue, we feel it is appropriate at this time
to revise our annual guidance for 2009. We are therefore lowering our
revenue guidance to a range of 6-9%, from 10-15% growth over 2008.
However, by continuing to manage our costs aggressively, we are driving
significant earnings growth even in this environment. As a result we are
raising our adjusted operating margin guidance to a range of 17-17.5%
from 16-17%. We remain very positive about the drivers of growth for our
industry and Genpact over the mid- and longer term. Our Global Client
growth engine is healthy and robust, our relationship with GE is strong
and deep and our profitability is expanding, even in a tough economy.”
Conference Call
Genpact management will host a conference call beginning at 8:00 a.m.
EDT on August 4, 2009 to discuss the company’s performance for the
periods ended June 30, 2009. To participate, callers can dial 1 (866)
543-6407 from within the U.S. or 1 (617) 213-8898 from any other
country. Thereafter, callers will be prompted to enter the participant
passcode, which is 42150539.
For those who cannot participate in the call, a replay and podcast will
be available on Genpact’s website, www.genpact.com,
after the end of the call. A transcript of the call will also be made
available on Genpact’s website.
About Genpact
Genpact is a leader in the globalization of services and technology and
a pioneer in managing business processes for companies around the world.
The company combines process expertise, information technology and
analytical capabilities with operational insight and experience in
diverse industries to provide a wide range of services using its global
delivery platform. Genpact helps companies improve the ways in which
they do business by applying Six Sigma and Lean principles plus
technology to continuously improve their business processes. Genpact
operates service delivery centers in China, Guatemala, Hungary, India,
Mexico, Morocco, the Netherlands, the Philippines, Poland, Romania,
South Africa, Spain and the United States. For more information, see our
website at: www.genpact.com.
Safe Harbor
This press release contains certain statements concerning our future
growth prospects and forward-looking statements, as defined in the safe
harbor provisions of the U.S. Private Securities Litigation Reform Act
of 1995. These statements involve a number of risks, uncertainties and
other factors that could cause actual results to differ materially from
those in such forward-looking statements. These risks and uncertainties
include but are not limited to a slowdown in the economies and sectors
in which our clients operate, a slowdown in the BPO and IT Services
sectors, the risks and uncertainties arising from our past and future
acquisitions, our ability to manage growth, factors which may impact our
cost advantage, wage increases, our ability to attract and retain
skilled professionals, risks and uncertainties regarding fluctuations in
our earnings, general economic conditions affecting our industry as well
as other risks detailed in our reports filed with the U.S. Securities
and Exchange Commission, including Genpact’s Annual Report on Form 10-K.
These filings are available at www.sec.gov.
Genpact may from time to time make additional written and oral
forward-looking statements, including statements contained in our
filings with the Securities and Exchange Commission and our reports to
shareholders. Although Genpact believes that these forward-looking
statements are based on reasonable assumptions, you are cautioned not to
put undue reliance on these forward-looking statements, which reflect
management’s current analysis of future events. Genpact does not
undertake to update any forward-looking statements that may be made from
time to time by or on behalf of Genpact.
|
GENPACT LIMITED AND ITS SUBSIDIARIES
Consolidated Balance Sheets
(Unaudited)
(In thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
As of December 31,
|
|
As of June 30,
|
|
|
|
2008
|
|
2009
|
|
Assets
|
|
|
|
|
|
Current assets
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
184,050
|
|
$
|
285,785
|
|
Short term investments
|
|
141,662
|
|
60,571
|
|
Accounts receivable, net
|
|
140,504
|
|
137,763
|
Accounts receivable from a significant shareholder, net
|
|
88,793
|
|
97,854
|
Short term deposits with a significant shareholder
|
|
59,332
|
|
20,964
|
|
Deferred tax assets
|
|
38,629
|
|
32,444
|
|
Due from a significant shareholder
|
|
1,428
|
|
537
|
|
Prepaid expenses and other current assets
|
|
89,936
|
|
117,280
|
|
Total current assets
|
|
744,334
|
|
753,198
|
|
|
|
|
|
|
|
Property, plant and equipment, net
|
|
174,266
|
|
181,352
|
|
Deferred tax assets
|
|
111,002
|
|
88,913
|
|
Investment in equity affiliates
|
|
970
|
|
843
|
|
Customer-related intangible assets, net
|
|
56,858
|
|
45,938
|
|
Other intangible assets, net
|
|
5,309
|
|
2,695
|
|
Goodwill
|
|
531,897
|
|
536,771
|
|
Other assets
|
|
71,690
|
|
71,132
|
|
Total assets
|
|
$
|
1,696,326
|
|
$
|
1,680,842
|
|
|
|
|
|
|
|
|
|
|
|
GENPACT LIMITED AND ITS SUBSIDIARIES
Consolidated Balance Sheets
(Unaudited)
(In thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
As of December 31,
|
|
As of June 30,
|
|
|
|
2008
|
|
2009
|
|
Liabilities and equity
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
Short-term borrowings
|
|
$
|
25,000
|
|
|
$
|
—
|
|
|
Current portion of long-term debt
|
|
29,539
|
|
|
39,614
|
|
|
Current portion of capital lease obligations
|
|
41
|
|
|
44
|
|
|
Current portion of capital lease obligations payable to a
significant shareholder
|
|
1,968
|
|
|
1,997
|
|
|
Accounts payable
|
|
8,377
|
|
|
14,952
|
|
|
Income taxes payable
|
|
2,081
|
|
|
24,310
|
|
|
Deferred tax liabilities
|
|
12
|
|
|
13
|
|
|
Due to a significant shareholder
|
|
9,832
|
|
|
6,031
|
|
|
Accrued expenses and other current liabilities
|
|
348,209
|
|
|
298,143
|
|
|
Total current liabilities
|
|
$
|
425,059
|
|
|
$
|
385,104
|
|
|
|
|
|
|
|
|
|
|
Long-term debt, less current portion
|
|
69,665
|
|
|
49,834
|
|
|
Capital lease obligations, less current portion
|
|
82
|
|
|
80
|
|
Capital lease obligations payable to a significant shareholder,
less current portion
|
|
4,259
|
|
|
3,765
|
|
|
Deferred tax liabilities
|
|
10,174
|
|
|
6,466
|
|
|
Due to a significant shareholder
|
|
7,322
|
|
|
10,257
|
|
|
Other liabilities
|
|
335,399
|
|
|
220,649
|
|
|
Total liabilities
|
|
$
|
851,960
|
|
|
$
|
676,155
|
|
|
|
|
|
|
|
|
Shareholders’ equity
|
|
|
|
|
Preferred shares, $0.01 par value, 250,000,000 authorized, none
issued
|
|
—
|
|
|
—
|
|
Common shares, $0.01 par value, 500,000,000 authorized,
214,560,620 and 215,497,453 issued and outstanding as of
December 31, 2008 and June 30, 2009, respectively
|
|
2,146
|
|
|
2,155
|
|
|
Additional paid-in capital
|
|
1,030,304
|
|
|
1,044,974
|
|
|
Retained earnings
|
|
151,610
|
|
|
211,256
|
|
|
Accumulated other comprehensive income (loss)
|
|
(342,267
|
)
|
|
(256,677
|
)
|
|
Genpact Limited shareholders’ equity
|
|
841,793
|
|
|
1,001,708
|
|
|
Noncontrolling interest
|
|
2,573
|
|
|
2,979
|
|
|
Total equity
|
|
844,366
|
|
|
1,004,687
|
|
|
Commitments and contingencies
|
|
|
|
|
|
Total liabilities and equity
|
|
$
|
1,696,326
|
|
|
$
|
1,680,842
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GENPACT LIMITED AND ITS SUBSIDIARIES
Consolidated Statements of Income
(Unaudited)
(In thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
Three months ended June 30,
|
|
Six months ended June 30,
|
|
|
|
2008
|
|
2009
|
|
2008
|
|
2009
|
|
Net revenues
|
|
|
|
|
|
|
|
|
|
Net revenues from services — significant shareholder
|
|
$
|
125,851
|
|
$
|
110,428
|
|
|
$
|
240,174
|
|
|
$
|
222,449
|
|
|
Net revenues from services — others
|
|
127,725
|
|
162,422
|
|
|
248,028
|
|
|
316,234
|
|
|
Total net revenues
|
|
253,576
|
|
272,850
|
|
|
488,202
|
|
|
538,683
|
|
|
Cost of revenue
|
|
|
|
|
|
|
|
|
|
Services
|
|
147,092
|
|
165,803
|
|
|
293,173
|
|
|
329,522
|
|
|
Total cost of revenue
|
|
147,092
|
|
165,803
|
|
|
293,173
|
|
|
329,522
|
|
|
Gross profit
|
|
106,484
|
|
107,047
|
|
|
195,029
|
|
|
209,161
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expenses
|
|
66,632
|
|
63,866
|
|
|
128,769
|
|
|
127,723
|
|
|
Amortization of acquired intangible assets
|
|
9,601
|
|
6,496
|
|
|
19,825
|
|
|
13,365
|
|
|
Other operating (income) expense, net
|
|
1,073
|
|
(1,164
|
)
|
|
(64
|
)
|
|
(2,877
|
)
|
|
Income from operations
|
|
$
|
29,178
|
|
$
|
37,849
|
|
|
$
|
46,499
|
|
|
$
|
70,950
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign exchange (gains) losses, net
|
|
883
|
|
2,234
|
|
|
(5,833
|
)
|
|
(571
|
)
|
|
Other income (expense), net
|
|
3,148
|
|
2,071
|
|
|
5,022
|
|
|
3,143
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before share of equity in (earnings) loss of affiliates
and income tax expense (benefit)
|
|
31,443
|
|
37,686
|
|
|
57,354
|
|
|
74,664
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity in (gain) loss of affiliates
|
|
110
|
|
205
|
|
|
319
|
|
|
435
|
|
|
Income tax expense (benefit)
|
|
3,376
|
|
5,663
|
|
|
6,543
|
|
|
10,535
|
|
|
Net Income
|
|
$
|
27,957
|
|
$
|
31,818
|
|
|
$
|
50,492
|
|
|
$
|
63,694
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to noncontrolling interest
|
|
3,141
|
|
2,131
|
|
|
5,982
|
|
|
4,048
|
|
|
Net income attributable to Genpact Limited common shareholders
|
|
$
|
24,816
|
|
$
|
29,687
|
|
|
$
|
44,510
|
|
|
$
|
59,646
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income available to Genpact Limited common shareholders
|
|
$ 24,816
|
|
$ 29,687
|
|
|
$ 44,510
|
|
|
$ 59,646
|
|
|
Earnings per common share attributable to Genpact Limited common
shareholders
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.12
|
|
$
|
0.14
|
|
|
$
|
0.21
|
|
|
$
|
0.28
|
|
|
Diluted
|
|
$
|
0.11
|
|
$
|
0.14
|
|
|
$
|
0.20
|
|
|
$
|
0.27
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of common shares used in computing earnings
(loss) per common share attributable to Genpact Limited common
shareholders
|
|
|
|
|
|
|
|
|
|
Basic
|
|
213,001,442
|
|
215,030,747
|
|
|
212,599,543
|
|
|
214,808,173
|
|
|
Diluted
|
|
218,863,648
|
|
218,644,090
|
|
|
218,151,069
|
|
|
217,943,408
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GENPACT LIMITED AND ITS SUBSIDIARIES
Consolidated Statements of Cash Flows
(Unaudited)
(In thousands)
|
|
|
|
|
|
|
|
Six months ended June 30,
|
|
|
|
2008
|
|
2009
|
|
Operating activities
|
|
|
|
|
Net income attributable to Genpact Limited common shareholders
|
|
$
|
44,510
|
|
|
$
|
59,646
|
|
Adjustments to reconcile net income to net cash provided by (used
for) operating activities:
|
|
|
|
|
|
Depreciation and amortization
|
|
28,952
|
|
|
25,291
|
|
|
Amortization of debt issue costs
|
|
332
|
|
|
294
|
|
|
Amortization of acquired intangible assets
|
|
20,325
|
|
|
13,660
|
|
|
Loss (gain) on sale of property, plant and equipment, net
|
|
2,228
|
|
|
(343
|
)
|
|
Provision for doubtful receivables
|
|
2,022
|
|
|
1,990
|
|
|
Provision for mortgage loans
|
|
580
|
|
|
-
|
|
|
Unrealized (gain) loss on revaluation of foreign currency
asset/liability
|
|
(2,684
|
)
|
|
2,233
|
|
|
Equity in loss of affiliates
|
|
319
|
|
|
435
|
|
|
Noncontrolling interest
|
|
5,982
|
|
|
4,048
|
|
|
Share-based compensation expense
|
|
8,309
|
|
|
9,431
|
|
|
Deferred income taxes
|
|
(9,932
|
)
|
|
(12,840
|
)
|
|
Change in operating assets and liabilities:
|
|
|
|
|
|
Increase in accounts receivable
|
|
(30,341
|
)
|
|
(7,817
|
)
|
|
Increase in other assets
|
|
(16,380
|
)
|
|
(30,016
|
)
|
|
(Decrease) increase in accounts payable
|
|
(1,164
|
)
|
|
5,859
|
|
|
Decrease in accrued expenses and other current liabilities
|
|
(3,856
|
)
|
|
(33,048
|
)
|
|
Increase in income taxes payable
|
|
14,220
|
|
|
22,279
|
|
|
Increase in other liabilities
|
|
5,959
|
|
|
6,658
|
|
|
Net cash provided by operating activities
|
|
$
|
69,381
|
|
|
$
|
67,760
|
|
|
|
|
|
|
|
|
Investing activities
|
|
|
|
|
|
Purchase of property, plant and equipment
|
|
(31,921
|
)
|
|
(31,187
|
)
|
|
Proceeds from sale of property, plant and equipment
|
|
3,790
|
|
|
1,904
|
|
|
Investment in affiliates
|
|
(883
|
)
|
|
(296
|
)
|
|
Purchase of short term investments
|
|
-
|
|
|
(85,623
|
)
|
|
Proceeds from sale of short term investments
|
|
-
|
|
|
166,749
|
|
|
Short term deposits placed with significant shareholder
|
|
(122,673
|
)
|
|
(64,457
|
)
|
Redemption of short term deposits with significant shareholder
|
|
129,627
|
|
|
102,923
|
|
|
Payment for business acquisition
|
|
-
|
|
|
(20,196
|
)
|
|
Net cash (used for) provided by investing activities
|
|
$
|
(22,060
|
)
|
|
$
|
69,817
|
|
|
|
|
|
|
|
|
Financing activities
|
|
|
|
|
|
Repayment of capital lease obligations
|
|
(1,356
|
)
|
|
(1,295
|
)
|
|
Repayment of long-term debt
|
|
(10,458
|
)
|
|
(10,000
|
)
|
|
Repayment of short-term borrowings, net
|
|
-
|
|
|
(25,000
|
)
|
Proceeds from issuance of common shares on exercise of options
|
|
8,874
|
|
|
5,248
|
|
|
Distribution to noncontrolling interest
|
|
(5,631
|
)
|
|
(3,611
|
)
|
|
Net cash used for financing activities
|
|
$
|
(8,571
|
)
|
|
$
|
(34,658
|
)
|
|
|
|
|
|
|
|
Effect of exchange rate changes
|
|
(20,078
|
)
|
|
(1,184
|
)
|
|
Net increase in cash and cash equivalents
|
|
38,750
|
|
|
102,919
|
|
|
Cash and cash equivalents at the beginning of the period
|
|
279,306
|
|
|
184,050
|
|
|
Cash and cash equivalents at the end of the period
|
|
$
|
297,978
|
|
|
$
|
285,785
|
|
|
|
|
|
|
|
|
Supplementary information
|
|
|
|
|
|
Cash paid during the period for interest
|
|
$
|
3,404
|
|
|
$
|
3,272
|
|
|
Cash paid during the period for income taxes
|
|
$
|
12,937
|
|
|
$
|
24,858
|
|
|
Property, plant and equipment acquired under capital lease
obligation
|
|
$
|
1,057
|
|
|
$
|
850
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Adjusted Non-GAAP
Financial Measures to GAAP Measures
To supplement the consolidated financial statements presented in
accordance with GAAP, this press release includes the following measures
defined by the Securities and Exchange Commission as non-GAAP financial
measures: non-GAAP adjusted income from operations, adjusted net income
attributable to common shareholders of Genpact Limited, or adjusted net
income, and diluted adjusted earnings per share attributable to common
shareholders of Genpact Limited, or diluted adjusted earnings per share.
These non-GAAP measures are not based on any comprehensive set of
accounting rules or principles and should not be considered a substitute
for or superior to, financial measures calculated in accordance with
GAAP, and may be different from non-GAAP measures used by other
companies. In addition, these non-GAAP measures, the financial
statements prepared in accordance with GAAP and the reconciliations of
Genpact’s GAAP financial statements to such non-GAAP measures should be
carefully evaluated.
For its internal management reporting and budgeting purposes,
Genpact’s management uses financial statements that do not include
share-based compensation expense (including fringe benefit tax thereon
for Indian employees) and amortization of acquired intangibles at
formation in 2004 for financial and operational decision-making, to
evaluate period-to-period comparisons or for making comparisons of
Genpact’s operating results to that of its competitors. Moreover,
because of varying available valuation methodologies, subjective
assumptions and the variety of award types that companies can use when
adopting FAS 123(R), Genpact’s management believes that providing
financial statements that do not include share-based compensation allows
investors to make additional comparisons between Genpact’s operating
results to those of other companies. In addition, Genpact’s management
believes that providing non-GAAP financial measures that exclude
amortization of acquired intangibles allows investors to make additional
comparisons between Genpact’s operating results to those of other
companies. The Company also believes that it is unreasonably difficult
to provide its financial outlook in accordance with GAAP for a number of
reasons including, without limitation, the Company’s inability to
predict its future share-based compensation expense under FAS 123(R) and
the amortization of intangibles associated with further acquisitions, if
any. Accordingly, Genpact believes that the presentation of non-GAAP
adjusted income from operations and adjusted net income, when read in
conjunction with the Company’s reported results, can provide useful
supplemental information to investors and management regarding financial
and business trends relating to its financial condition and results of
operations.
A limitation of using non-GAAP adjusted income from operations and
adjusted net income versus income from operations and net income
attributable to common shareholders of Genpact Limited calculated in
accordance with GAAP is that non-GAAP adjusted income from operations
and adjusted net income excludes costs, namely, share-based
compensation, that are recurring. Share-based compensation has been and
will continue to be a significant recurring expense in Genpact’s
business for the foreseeable future. Management compensates for this
limitation by providing specific information regarding the GAAP amounts
excluded from non-GAAP adjusted income from operations and adjusted net
income and evaluating such non-GAAP financial measures with financial
measures calculated in accordance with GAAP.
The following tables show the reconciliation of these adjusted financial
measures from GAAP for the three and six months ended June 30, 2008 and
2009:
|
Reconciliation of Adjusted Income from Operations
(Unaudited)
(In thousands)
|
|
|
|
|
|
|
|
|
|
Three months ended June 30,
|
|
Six months ended June 30,
|
|
|
|
2008
|
|
2009
|
|
2008
|
|
2009
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations as per GAAP
|
|
$
|
29,178
|
|
|
$
|
37,849
|
|
|
$
|
46,499
|
|
|
$
|
70,950
|
|
|
Add: Amortization of acquired intangible assets resulting
from Formation Accounting
|
|
9,297
|
|
|
6,192
|
|
|
19,257
|
|
|
12,661
|
|
|
Add: Share based compensation
|
|
4,382
|
|
|
4,771
|
|
|
8,309
|
|
|
9,431
|
|
Add: FBT impact on share based compensation recovered from
employees
|
|
1,453
|
|
|
1,086
|
|
|
1,553
|
|
|
1,156
|
|
|
Add: Gain (loss) on interest rate swaps
|
|
—
|
|
|
—
|
|
|
(283
|
)
|
|
—
|
|
|
Add: Other income
|
|
737
|
|
|
805
|
|
|
1,173
|
|
|
788
|
|
|
Less: Equity in loss of affiliate
|
|
(110
|
)
|
|
(205
|
)
|
|
(319
|
)
|
|
(435
|
)
|
|
Less: Net income of noncontrolling interest
|
|
(3,141
|
)
|
|
(2,131
|
)
|
|
(5,982
|
)
|
|
(4,048
|
)
|
|
Adjusted income from operations
|
|
$
|
41,796
|
|
|
$
|
48,367
|
|
|
$
|
70,207
|
|
|
$
|
90,503
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Adjusted Net Income
(Unaudited)
(In thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
Three months ended June 30,
|
|
Six months ended June 30,
|
|
|
|
2008
|
|
2009
|
|
2008
|
|
2009
|
|
|
|
|
|
|
|
|
|
|
|
Net income as per GAAP
|
|
$
|
24,816
|
|
$
|
29,687
|
|
$
|
44,510
|
|
$
|
59,646
|
Add: Amortization of acquired intangible assets resulting from
Formation Accounting
|
|
9,297
|
|
6,192
|
|
19,257
|
|
12,661
|
|
Add: Share based compensation
|
|
4,382
|
|
4,771
|
|
8,309
|
|
9,431
|
Add: FBT impact on share based compensation recovered from
employees
|
|
1,453
|
|
1,086
|
|
1,553
|
|
1,156
|
Less: Tax impact on amortization of acquired intangibles
resulting from Formation Accounting
|
|
(1,640)
|
|
(1,821)
|
|
(3,464)
|
|
(3,167)
|
Less: Tax impact on share based compensation
|
|
—
|
|
(1,019)
|
|
—
|
|
(2,605)
|
|
Adjusted net income
|
|
$
|
38,308
|
|
$
|
38,896
|
|
$
|
70,165
|
|
$
|
77,122
|
|
Adjusted diluted earnings per share
|
|
$
|
0.18
|
|
$
|
0.18
|
|
$
|
0.32
|
|
$
|
0.35
|