BEIJING, November 14, 2011 /PRNewswire-FirstCall/ -- iSoftStone Holdings Limited ("iSoftStone", or "the Company", NYSE: ISS), a leading China-based IT services provider, today reported higher revenues, net income, and diluted earnings per ADS in its unaudited financial results for the third quarter 2011.
Third quarter 2011 financial and operating results
First nine months 2011 financial and operating results
Mr. T.W. Liu, iSoftStone's Chairman and Chief Executive Officer, said, "We achieved our top line growth and profit targets for the third quarter 2011 as strong market demand and our intense focus on operations and deliveries continued to contribute to our positive results.
"We are doing well at diversifying our business base organically. The number of our million-dollar clients exceeded 40 as of September 30, 2011, compared with 30 on December 31 last year. In addition, our continuous new customer wins in both our geographic markets and in all industry verticals have helped to lay a better foundation for future growth in the coming years.
"While facing the challenging cost inflation environment, we managed our cost base carefully, during the third quarter and first nine months of 2011, through pricing adjustments, operational efficiency improvements, and optimizing the cost structure of our project delivery employees. It seems all of our effort has shown good results. We are confident that we can achieve our goals for 2011.
"Looking at the year ahead of us, our work in greater China should continue to benefit from the expanding Chinese economy. We remain cautious about how the global front-end of our business will develop in 2012, because the global economy continues to be a concern, especially in Europe and the U.S.A. Although so far we have not yet seen any significant slowing in the demand for our services, we do expect reductions to take place if the global economy weakens further."
Results of operations for the third quarter 2011
Net revenues
Net revenues increased $22.6 million or 44.2% to $73.7 million in the third quarter 2011 from $51.1 million in the third quarter 2010. The increase reflects mainly organic growth from existing and new clients.
Net revenues by service line
We derive net revenues by providing an integrated suite of IT services and solutions, including: (a) IT Services, which primarily includes application development and maintenance, or ADM, as well as R&D services and infrastructure and software services; (b) Consulting & Solutions; and (c) Business Process Outsourcing ("BPO") services. The following table shows our net revenues by service line.
US$ in thousands, except % | 2010Q3 | % | 2011Q3 | % | ||
IT services | ||||||
ADM | 17,760 | 34.8% | 25,155 | 34.2% | ||
R&D | 17,749 | 34.7% | 22,265 | 30.2% | ||
Infrastructure and software | 1,428 | 2.8% | 2,831 | 3.8% | ||
IT services, total | 36,937 | 72.3% | 50,251 | 68.2% | ||
Consulting & Solutions | 12,542 | 24.5% | 20,275 | 27.5% | ||
BPO services | 1,643 | 3.2% | 3,182 | 4.3% | ||
Total net revenues | 51,122 | 100.0% | 73,708 | 100.0% | ||
Net revenues from IT Services increased $13.4 million or 36.0% to $50.3 million in the third quarter 2011 from $36.9 million in the third quarter 2010. Net revenues from Consulting & Solutions increased $7.8 million or 61.7% to $20.3 million in the third quarter 2011 from $12.5 million in the third quarter 2010. Net revenues from BPO services increased 93.6% to $3.2 million in the third quarter 2011 from $1.6 million in the third quarter 2010. The increase of net revenues in each service line was primarily a result of deepening and broadening our engagements with existing clients and the addition of new clients.
Net revenues by geographic markets
We classify our net revenues into the following geographic markets: Greater China (which includes China, Taiwan, Hong Kong and Macau) and Global (which includes the United States, Europe, Japan and others) based on the headquarters locations of our clients. The following table shows our net revenues by geographic markets.
US$ in thousands, except % | 2010Q3 | % | 2011Q3 | % | ||
Greater China | 29,867 | 58.4% | 43,638 | 59.2% | ||
Global: |
|
|
|
| ||
United States | 12,838 | 25.1% | 18,315 | 24.8% | ||
Europe | 3,025 | 5.9% | 5,391 | 7.3% | ||
Japan | 5,371 | 10.5% | 6,109 | 8.3% | ||
Others | 21 | 0.1% | 255 | 0.4% | ||
Global total | 21,255 | 41.6% | 30,070 | 40.8% | ||
Total net revenues | 51,122 | 100.0% | 73,708 | 100.0% | ||
We have experienced balanced growth across our geographic markets. Our net revenues from Greater China clients increased $13.7 million or 46.1% to $43.6 million in the third quarter 2011 from $29.9 million in the third quarter 2010. Net revenues from Global clients increased $8.8 million or 41.5% to $30.1 million in the third quarter 2011 from $21.3 million in the third quarter 2010.
Net revenues by client industry
We focus on serving clients, both globally and in China, in four target industry verticals, each with large and growing demand for IT services and solutions: technology; communications; banking, financial services and insurance, or BFSI; and energy, transportation and public sector. The following table shows our net revenues by client industry.
US$ in thousands, except % | 2010Q3 | % | 2011Q3 | % | ||
Technology | 16,287 | 31.9% |
| 20,423 | 27.7% | |
Communications | 20,332 | 39.7% |
| 29,697 | 40.3% | |
BFSI | 7,515 | 14.7% |
| 14,290 | 19.4% | |
Energy, transportation and public | 2,918 | 5.7% |
| 4,524 | 6.1% | |
Others | 4,070 | 8.0% |
| 4,774 | 6.5% | |
Total net revenues | 51,122 | 100.0% | 73,708 | 100.0% | ||
Net revenues from technology clients increased $4.1 million or 25.4% to $20.4 million in the third quarter 2011 from $16.3 million in the third quarter 2010. Net revenues from communications clients increased $9.4 million or 46.1% to $29.7 million in the third quarter 2011 from $20.3 million in the third quarter 2010. Net revenues from BFSI clients increased $6.8 million or 90.2% to $14.3 million in the third quarter 2011 from $7.5 million in the third quarter 2010. Net revenues from energy, transportation and public sector clients increased $1.6 million or 55.0% to $4.5 million in the third quarter 2011 from $2.9 million in the third quarter 2010. Net revenues from all other industries increased $0.7 million to $4.8 million in the third quarter 2011 from $4.1 million in the third quarter 2010.
Net revenues by key clients
Net revenues from our top five clients totaled $32.1 million or 43.5% of total net revenues in the third quarter 2011 compared with $24.4 million or 47.8% in the third quarter 2010. The reduced key client concentration reflected increased revenues from a broader client base.
Net revenues by pricing method
We provide our services on a time-and-expense basis, a fixed-price basis or for certain BPO services, on the basis of volume of work processed for our clients. The following table shows our net revenues by pricing method.
US$ in thousands, except % | 2010Q3 | % | 2011Q3 | % | ||
Time-and-expense basis | 20,950 | 41.0% | 27,366 | 37.1% | ||
Fixed-price basis | 29,685 | 58.0% | 45,165 | 61.3% | ||
Volume basis (BPO) | 487 | 1.0% | 1,177 | 1.6% | ||
Total net revenues | 51,122 | 100.0% | 73,708 | 100.0% | ||
Net revenues from time-and-expenses basis projects increased $6.4 million or 30.6% to $27.4 million in the third quarter 2011 from $21.0 million in the third quarter 2010. Net revenues from fixed-price basis projects increased $15.5 million or 52.1% to $45.2 million in the third quarter 2011 from $29.7 million in the third quarter 2010. Net revenues from volume basis increased $0.7 million or 141.7% to $1.2 million in the third quarter 2011 from $0.5 million in the third quarter 2010.
Cost of revenues, gross profit and gross profit margin
Cost of revenues increased $15.0 million or 46.7% to $47.2 million in the third quarter 2011 from $32.2 million in the third quarter 2010 primarily due to service delivery employees added to enable and match the growth of our business.
Gross profit increased $7.5 million or 40.0% to $26.5 million in the third quarter 2011 from $19.0 million in the third quarter 2010. Gross profit margin decreased to 36.0% in the third quarter 2011 from 37.1% in the third quarter 2010 primarily due to (a) general salary increase and more fresh graduates hired in the third quarter 2011 compared to the third quarter 2010; (b) additional amortization of intangible asset derived from acquisition of Adventier in August 2011; (c) less government subsidies received as a percentage of net revenues in the third quarter 2011 and (d) partially offset by favorable business mix and efficiency improvements.
Operating expenses
Operating expenses increased $4.3 million or 24.8% to $21.3 million in the third quarter 2011 from $17.0 million in the third quarter 2010 primarily due to higher salary and compensation expenses, including share-based compensation expenses, as a result of our continuous investment in management capacity, sales force and marketing efforts to support our top line growth and research and development activities.
Excluding share-based compensation and amortization of intangible assets from acquisitions, the non-GAAP operating expenses (note 1) were $18.3 million, or 24.9% of net revenues in the third quarter 2011 compared with $15.3 million, or 29.8% of net revenues in the third quarter 2010. The decrease of operating expenses as a percentage of net revenues reflected the benefit of scalability from our earlier investments in management teams, sales and delivery network and infrastructure.
Income from operations
Income from operations was $5.8 million in the third quarter 2011 and $3.7 million in the third quarter 2010 due to the factors explained above.
Our non-GAAP income from operations (note 1) increased $3.8 million or 67.4% to $9.3 million in the third quarter 2011 from $5.5 million in the third quarter 2010.
Change in fair value of convertible notes derivatives
In December 2009 and April 2010, the company issued $38.0 million of Series C convertible notes to various holders. Certain terms of our issued convertible notes were determined as embedded derivatives and were carried at fair value at each period end. Upon the closing of our IPO in December 2010, $18.0 million of our convertible notes, together with interest thereon, were converted into our ordinary shares. On March 3, 2011, the remaining $20.0 million of our convertible notes, together with interest thereon, were converted into ordinary shares. As a result of the conversion of all convertible notes by March 3, 2011, we had no change in fair value of convertible notes derivatives in the third quarter 2011, compared with a loss of $0.2 million in the third quarter 2010.
Interest expense
Interest expense was nil in the third quarter 2011 and $1.4 million in the third quarter 2010. The interest expense in the third quarter 2010 was mainly the interest of $1.0 million accrued for our convertible notes, and $0.4 million on short-term bank borrowings. By March 3, 2011, all our convertible notes, together with accrued interest thereon, were converted into our ordinary shares. By June 30, 2011, we had repaid all of our short-term bank borrowings.
Income taxes
Income tax expense was $0.4 million in the third quarter 2011 compared with a benefit of $0.2 million in the third quarter 2010 primarily as a result of increased taxable profit or reduced loss in certain China entities and overseas entities. We currently estimate that the effective tax rate will be at approximately 5.9% for the year 2011.
Net income
Net income was $5.7 million in the third quarter 2011 and $2.1 million in the third quarter 2010. The improvement was due to the factors explained above.
Our non-GAAP net income (note 1) increased $3.9 million or 75.6% to $9.1 million in the third quarter 2011 from $5.2 million in the third quarter 2010.
Earnings per ADS
Basic earnings per ADS were $0.10 in the third quarter 2011 and $0.03 in the third quarter 2010.
Diluted earnings per ADS were $0.09 in the third quarter 2011 and $0.03 in the third quarter 2010.
Non-GAAP diluted earnings per ADS (note 1) were $0.15 in the third quarter 2011 and $0.12 in the third quarter 2010.
Each ADS represents 10 ordinary shares.
Cash and Cash Flow
As of September 30, 2011, we had a cash balance of $77.9 million. Our net cash provided by operating activities in the third quarter 2011 was $1.5 million. Our net cash used in investing activities in the third quarter 2011 was $36.0 million including capital expenditures of $25.3 million. Within the payment of capital expenditures, $22.6 million was related to the acquisition of the new office premise in Wuxi in July 2011.
Days sales outstanding ("DSO") was 155 days for the third quarter 2011 and 153 days for the third quarter 2010. The higher DSO for the third quarter 2011 was mainly due to higher revenues from domestic China customers and fixed price projects. DSO is calculated by dividing average accounts receivable, net of deferred revenues, by the period's gross revenues, and multiplying by the number of days in the period.
Results of operations for the first nine months 2011
Net revenues
Net revenues increased $62.4 million or 46.1% to $197.6 million in the first nine months 2011 from $135.2 million in the first nine months 2010. The increase reflects mainly organic growth from existing and new clients.
Net revenues by service line
The following table shows our net revenues by service line.
US$ in thousands, except % | First Nine Months 2010 | % | First Nine Months 2011 | % | ||
IT services | ||||||
ADM | 42,256 | 31.3% | 67,207 | 34.0% | ||
R&D | 45,523 | 33.7% | 61,710 | 31.2% | ||
Infrastructure and software | 2,988 | 2.2% | 8,600 | 4.4% | ||
IT services, total | 90,767 | 67.2% | 137,517 | 69.6% | ||
Consulting & Solutions | 39,768 | 29.4% | 51,176 | 25.9% | ||
BPO services | 4,663 | 3.4% | 8,886 | 4.5% | ||
Total net revenues | 135,198 | 100.0% | 197,579 | 100.0% | ||
Net revenues from IT Services increased $46.7 million or 51.5% to $137.5 million in the first nine months 2011 from $90.8 million in the first nine months 2010. Net revenues from Consulting & Solutions increased $11.4 million or 28.7% to $51.2 million in the first nine months 2011 from $39.8 million in the first nine months 2010. Net revenues from BPO services increased 90.6% to $8.9 million in the first nine months 2011 from $4.7 million in the first nine months 2010. The increase of net revenues in each service line was primarily a result of deepening and broadening our engagements with existing clients and addition of new clients.
Net revenues by geographic markets
The following table shows our net revenues by geographic markets.
US$ in thousands, except % | First Nine Months 2010 | % | First Nine Months 2011 | % | ||
Greater China | 75,105 | 55.6% | 113,131 | 57.3% | ||
Global: |
|
|
|
| ||
United States | 38,304 | 28.3% | 50,264 | 25.4% | ||
Europe | 7,742 | 5.7% | 15,705 | 7.9% | ||
Japan | 13,922 | 10.3% | 17,911 | 9.1% | ||
Others | 125 | 0.1% | 568 | 0.3% | ||
Global total | 60,093 | 44.4% | 84,448 | 42.7% | ||
Total net revenues | 135,198 | 100.0% | 197,579 | 100.0% | ||
We have experienced balanced growth across our geographic markets. Our net revenues from Greater China clients increased $38.0 million or 50.6% to $113.1 million in the first nine months 2011 from $75.1 million in the first nine months 2010. Net revenues from Global clients increased $24.3 million or 40.5% to $84.4 million in the first nine months 2011 from $60.1 million in the first nine months 2010.
Net revenues by client industry
The following table shows our net revenues by client industry.
US$ in thousands, except % | First Nine Months 2010 | % | First Nine Months 2011 | % | ||
Technology | 46,523 | 34.4% | 59,278 | 30.0% | ||
Communications | 52,641 | 39.0% | 77,205 | 39.1% | ||
BFSI | 19,868 | 14.7% | 40,009 | 20.2% | ||
Energy, transportation and public | 9,498 | 7.0% | 8,949 | 4.5% | ||
Others | 6,668 | 4.9% | 12,138 | 6.2% | ||
Total net revenues | 135,198 | 100.0% | 197,579 | 100.0% | ||
Net revenues from technology clients increased $12.8 million or 27.4% to $59.3 million in the first nine months 2011 from $46.5 million in the first nine months 2010. Net revenues from communications clients increased $24.6 million or 46.7% to $77.2 million in the first nine months 2011 from $52.6 million in the first nine months 2010. Net revenues from BFSI clients increased $20.1 million or 101.4% to $40.0 million in the first nine months 2011 from $19.9 million in the first nine months 2010. Net revenues from energy, transportation and public sector clients decreased $0.6 million or 5.8% to $8.9 million in the first nine months 2011 from $9.5 million in the first nine months 2010 primarily as a result of the completion of a major project in 2010. Net revenues from all other industries increased $5.4 million to $12.1 million in the first nine months 2011 from $6.7 million in the first nine months 2010.
Net revenues by key clients
Net revenues from our top five clients totaled $85.8 million or 43.4% of total net revenues in the first nine months 2011 compared with $64.2 million or 47.5% in the first nine months 2010. The reduced key client concentration reflected increased revenues from a broader client base.
Net revenues by pricing method
The following table shows our net revenues by pricing method.
US$ in thousands, except % | First Nine Months 2010 | % | First Nine Months 2011 | % | ||
Time-and-expense basis | 56,810 | 42.0% | 77,326 | 39.1% | ||
Fixed-price basis | 76,638 | 56.7% | 117,656 | 59.6% | ||
Volume basis (BPO) | 1,750 | 1.3% | 2,597 | 1.3% | ||
Total net revenues | 135,198 | 100.0% | 197,579 | 100.0% | ||
Net revenues from time-and-expenses basis projects increased $20.5 million or 36.1% to $77.3 million in the first nine months 2011 from $56.8 million in the first nine months 2010. Net revenues from fixed-price basis projects increased $41.1 million or 53.5% to $117.7 million in the first nine months 2011 from $76.6 million in the first nine months 2010. Net revenues from volume basis increased $0.8 million or 48.4% to $2.6 million in the first nine months 2011 from $1.8 million in the first nine months 2010.
Cost of revenues, gross profit and gross profit margin
Cost of revenues increased $38.5 million or 44.0% to $125.8 million in the first nine months 2011 from $87.3 million in the first nine months 2010 primarily due to service delivery employees added to enable and match the growth of our business.
Gross profit increased $23.9 million or 50.0% to $71.8 million in the first nine months 2011 from $47.9 million in the first nine months 2010. Gross profit margin increased to 36.3% in the first nine months 2011 from 35.4% in the first nine months 2010 primarily due to efficiency improvements, optimization in our service mix, favorable pricing adjustments in certain clients and leverage of government support.
Operating expenses
Operating expenses increased $10.9 million or 23.3% to $57.9 million in the first nine months 2011 from $47.0 million in the first nine months 2010 primarily due to: (a) increase of salary and compensation expenses, including share-based compensation expenses, as a result of our continuous investment in management capacity, sales force and marketing efforts to support our top line growth and research and development activities and (b) increase of professional service expenses including audit fees, legal counsel fees and financial advisory fees as a public company.
Excluding share-based compensation and amortization of intangible assets from acquisitions, the non-GAAP operating expenses (note 1) were $50.2 million, or 25.4% of net revenues in the first nine months 2011 compared with $40.2 million, or 29.7% of net revenues in the first nine months 2010. The decrease of operating expenses as a percentage of net revenues reflected the benefit of scalability from our earlier investments in management teams, sales and delivery network and infrastructure.
Income from operations
Income from operations was $15.8 million in the first nine months 2011 and $5.1 million in the first nine months 2010 due to the factors explained above.
Our non-GAAP income from operations (note 1) increased $12.4 million or 104.8% to $24.3 million in the first nine months 2011 from $11.9 million in the first nine months 2010.
Change in fair value of convertible notes derivatives
The change in fair value of convertible notes derivatives was recognized as a gain of $2.8 million in the first nine months 2011 in our consolidated statement of operations, compared with a loss of $1.0 million in the first nine months 2010.
Interest expense
Interest expense was $1.4 million in the first nine months 2011 and $3.6 million in the first nine months 2010. Interest expense in the first nine months 2011 included imputed interest of $0.7 million accrued for our convertible notes, and $0.7 million of interest on short-term bank borrowings. The interest expense in the first nine months 2010 was mainly the interest of $2.7 million accrued for our convertible notes, and $0.9 million on short-term bank borrowings. By March 3, 2011, all our convertible notes, together with accrued interest thereon, were converted into our ordinary shares.
Income taxes
Income tax expense was $1.0 million in the first nine months 2011 compared with $0.2 million in the first nine months 2010 primarily as a result of increased profit or reduced loss in certain China entities and two overseas entities. We currently estimate that the effective tax rate will be at approximately 5.9% for the year 2011.
Net income
Net income was $16.7 million in the first nine months 2011 and $0.3 million in the first nine months 2010. The improvement was due to the factors explained above.
Our non-GAAP net income (note 1) increased $12.4 million or 115.7% to $23.1 million in the first nine months 2011 from $10.7 million in the first nine months 2010.
Earnings per ADS
Basic earnings per ADS were an income of $0.30 in the first nine months 2011 and a loss of $0.15 in the first nine months 2010.
Diluted earnings per ADS were an income of $0.28 in the first nine months 2011 and a loss of $0.15 in the first nine months 2010.
Non-GAAP diluted earnings per ADS (note 1) were $0.38 in the first nine months 2011 and $0.19 in the first nine months 2010.
Each ADS represents 10 ordinary shares.
Cash and Cash Flow
As of September 30, 2011, we had a cash balance of $77.9 million. Our net cash used in operating activities in the first nine months 2011 was $10.8 million. Our net cash used in investing activities in the first nine months 2011 was $56.4 million including capital expenditures of $42.5 million. Within the payment of capital expenditures, a payment of $34.2 million was related to the acquisition of the new office premise in Wuxi in July 2011.
Days sales outstanding was 154 days for the first nine months 2011 and 155 days for the first nine months 2010.
Recent Developments
Grants of restricted share units
In the third quarter 2011, the Company granted 1,172,216 restricted share units to employees with vesting period of 3 or 4 years. One ADS is equivalent to 10 ordinary shares.
Outlook for the fourth quarter of 2011 and full year 2011
For the fourth quarter 2011, iSoftStone expects to achieve the following targets:
For the year 2011, iSoftStone expects the following measures to be within the ranges below:
Non-GAAP measures
To supplement our financial results presented in accordance with U.S. generally accepted accounting principles ("GAAP"), we use various non-GAAP financial measures, which are adjusted from results based on U.S. GAAP to exclude share-based compensation, amortization of intangible assets from acquisitions, interest expense of convertible notes, changes in fair value of convertible notes derivatives and changes in fair value of contingent consideration in business combinations. Reconciliations of our non-GAAP financial measures to our U.S. GAAP financial measures are shown in tables at the end of this earnings release, which provide more details about the non-GAAP financial measures.
Our non-GAAP financial information is provided as additional information to help our investors compare business trends among different reporting periods on a consistent basis and to enhance investors' overall understanding of the historical and current financial performance of our continuing operations and our prospects for the future. Our non-GAAP financial information should be considered in addition to results prepared in accordance with U.S. GAAP, but should not be considered a substitute for or superior to U.S. GAAP results. In addition, our calculation of this non-GAAP financial information may be different from the calculation used by other companies, and therefore comparability may be limited.
Note 1
Our non-GAAP information (including non-GAAP operating expenses, income from operations, net income and diluted earnings per ADS) excluded share-based compensation, interest expense of convertible notes, change in fair value of convertible notes derivatives, changes in fair value of contingent consideration in connection with business combination and amortization of intangible assets from acquisitions. For a reconciliation of our non-GAAP measures to our U.S. GAAP measures, please see the reconciliation table at the end of this earnings release.
Conference Call on November 14, 2011
iSoftStone will host an earnings conference call and live webcast covering its third quarter 2011 financial results at 8:00 a.m. Eastern Standard Time (New York) on November 14, 2011 (which is also 9:00 p.m. in Beijing and Hong Kong on November 14).
The dial-in details for the live conference call are:
International toll dial-in | 65 6723 9381 | |
U.S. toll-free | 1 866 519 4004 | |
China Domestic toll-free land | 800 819 0121 | |
China Mobile toll-free | 400 620 8038 | |
Hong Kong toll-free | 800 930 346 | |
Participant pass code | ISS | |
A live and archived webcast of the conference call will be available on the Investors section of iSoftStone's website at www.isoftstone.com. To join the webcast, please go to iSoftStone's website at least 15 minutes prior to the start of the call to register and download and install any necessary audio software.
A telephone replay of the call will be available two hours after the conclusion of the conference call through 8:00 a.m. Eastern Standard Time on November 22, 2011. The dial-in details for the replay are as follows: U.S. toll-free at 1 866 214 5335, international dial-in at +61 2 8235 5000, and the replay pass code for both replays is 1789 5962.
Safe harbor statement
This news release contains "forward-looking" statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, and as defined in the Private Securities Litigation Reform Act of 1995. These forward-looking statements include our preliminary unaudited results for the third quarter 2011 and the first nine months 2011, our financial outlook for the fourth quarter and full year 2011, our assessment of the business environment in greater China and globally (including expectations as to inflation rates in China), our ability to achieve continued operational and delivery efficiencies and a diversified revenue base and our expectations regarding continued strong client demand for, and related purchasing patterns for, our service offerings both with respect to existing contracts and new contracts.
Our forward-looking statements are not historical facts but instead represent only our belief regarding expected results and events, many of which, by their nature, are inherently uncertain and outside of our control. Our actual results and other circumstances may differ, possibly materially, from the anticipated results and events indicated in these forward-looking statements. Announced results for the third quarter and the first nine months 2011 are preliminary, unaudited and subject to audit adjustment. In addition, we may not meet our financial outlook for the fourth quarter and full year 2011, continue to realize operational and delivery efficiencies and continued strong client demand or achieve a diversified revenue base, effectively capitalize on our growth opportunities and strategies, enter targeted markets, or otherwise grow our business in the manner planned, successfully complete planned acquisitions or strategic investments or recognize the anticipated benefits of our acquisitions and strategic investments, on a timely basis or at all. Our customers may vary their purchasing patterns in response to the economic environment in Greater China and globally. In addition, other risks and uncertainties that could cause our actual results to differ from what we currently anticipate include: our ability to effectively manage our rapid growth; intense competition from China-based and international IT services companies; our ability to attract and retain sufficiently trained professionals to support our operations; and our ability to anticipate and develop new services and enhance existing services to keep pace with rapid changes in technology and in our selected industries. For additional information on these and other important factors that could adversely affect our business, financial condition, results of operations, and prospects, please see "Risk Factors" that begins on page 6 of our 2010 Annual Report on Form 20-F that we filed with the U.S. Securities and Exchange Commission on May 31, 2011, which can be found on our website at www.isoftstone.com and at www.sec.gov.
All projections (including our fourth quarter 2011 and 2011 full year financial outlook) in this release are based on limited information currently available to us, which is subject to change. Although these projections and the factors influencing them will likely change, we undertake no obligation to update or revise these forward-looking statements, whether as a result of new information, future events, or otherwise, after the date of this news release, except as required by law. Such information speaks only as of the date of this release.
About iSoftStone Holdings Limited
Founded in 2001, iSoftStone is a leading China-based IT services provider serving both greater China and global clients. iSoftStone provides an integrated suite of IT services and solutions including consulting & solutions, IT services, and business process outsourcing services. The company focuses on industry verticals that include technology, communications, banking, financial services, insurance, energy, transportation, and public sectors.
iSoftStone's American depositary shares began trading on the New York Stock Exchange on December 14, 2010.
For more information, please visit www.isoftstone.com.
iSoftStone Holdings Limited
Mr. Jonathan Zhang
Chief Financial Officer
ir@isoftstone.com
Christensen
Mr. Tom Myers, +86-139-1141-3520
tmyers@christensenir.com
iSoftStone Holdings Limited Unaudited Condensed Consolidated Balance Sheets (US dollars in thousands) | ||||
December 31, 2010 | September 30, 2011 | |||
Cash | 181,080 | 77,867 | ||
Restricted cash | 2,873 | 1,509 | ||
Accounts receivable, net of allowance | 101,943 | 139,770 | ||
Other current assets | 11,480 | 22,055 | ||
Total current assets | 297,376 | 241,201 | ||
Property and equipment | 17,900 | 21,637 | ||
Intangible assets | 5,618 | 5,825 | ||
Goodwill | 19,371 | 24,465 | ||
Other non-current assets | 2,766 | 51,905 | ||
Total assets | 343,031 | 345,033 | ||
Accounts payable | 12,916 | 11,393 | ||
Deferred revenue | 5,716 | 6,814 | ||
Short-term borrowings | 37,275 | - | ||
Convertible notes | 29,415 | - | ||
Other current liabilities | 30,372 | 37,559 | ||
Total current liabilities | 115,694 | 55,766 | ||
Other non-current liabilities | 1,907 | 3,714 | ||
Total liabilities | 117,601 | 59,480 | ||
| ||||
Shareholders' equity (note a) | 224,424 | 283,957 | ||
Noncontrolling interest | 1,006 | 1,596 | ||
Total liabilities and shareholders' equity | 343,031 | 345,033 | ||
Note a:
As of September 30, 2011, the number of ordinary shares issued and outstanding was 555,485,950.
iSoftStone Holdings Limited Unaudited Condensed Consolidated Statement of Operations (US dollars in thousands, except per share data) | ||||||||
Three-month periods | Nine-month periods | |||||||
ended September, 30 | ended September, 30 | |||||||
2010 | 2011 | 2010 | 2011 | |||||
Revenues | 52,379 | 74,586 | 137,868 | 200,868 | ||||
Business tax | (1,257) | (878) | (2,670) | (3,289) | ||||
Net revenues | 51,122 | 73,708 | 135,198 | 197,579 | ||||
Cost of revenues | (32,163) | (47,173) | (87,334) | (125,798) | ||||
Gross profit | 18,959 | 26,535 | 47,864 | 71,781 | ||||
Operating expenses: | ||||||||
General and administrative expenses | (11,455) | (12,760) | (32,965) | (35,975) | ||||
Selling and marketing expenses | (4,926) | (7,704) | (11,485) | (19,219) | ||||
Research and development expenses | (666) | (808) | (2,517) | (2,699) | ||||
Total operating expenses | (17,047) | (21,272) | (46,967) | (57,893) | ||||
Change in fair value of contingent consideration in connection with business combination | (10) | (61) | 231 | (143) | ||||
Other income, net | 23 | 132 | 25 | 471 | ||||
Government subsidies | 648 | 501 | 2,910 | 1,541 | ||||
Gain on sale of equity of a subsidiary | 1,079 | - | 1,079 | - | ||||
Income from operations | 3,652 | 5,835 | 5,142 | 15,757 | ||||
Interest income | 43 | 265 | 98 | 916 | ||||
Interest expense | (1,388) | - | (3,581) | (1,406) | ||||
Change in fair value of convertible notes derivatives | (191) | - | (1,028) | 2,832 | ||||
Income before provision for income taxes and loss in equity method investments, net of income taxes | 2,116 | 6,100 | 631 | 18,099 | ||||
Income taxes benefit (expense) | 175 | (353) | (171) | (1,046) | ||||
Income after income tax before loss in equity method investments, net of income taxes | 2,291 | 5,747 | 460 | 17,053 | ||||
Loss in equity method investments, net of income taxes | (163) | (84) | (188) | (342) | ||||
Net income | 2,128 | 5,663 | 272 | 16,711 | ||||
Earnings (loss) per share (In US$) | ||||||||
Basic | - | 0.01 | (0.02) | 0.03 | ||||
Diluted | - | 0.01 | (0.02) | 0.03 | ||||
Earnings (loss) per ADS (In US$) | ||||||||
Basic | 0.03 | 0.10 | (0.15) | 0.30 | ||||
Diluted | 0.03 | 0.09 | (0.15) | 0.28 | ||||
Weighted average shares (In thousands) | ||||||||
Basic | 134,297 | 553,711 | 133,653 | 544,278 | ||||
Diluted | 158,365 | 592,847 | 133,653 | 596,263 | ||||
iSoftStone Holdings Limited Unaudited Condensed Consolidated Statements of Cash Flows (US dollars in thousands) | ||||||||
Three-month periods | Nine-month periods | |||||||
ended September, 30, | ended September, 30, | |||||||
2010 | 2011 | 2010 | 2011 | |||||
Cash flows from operating activities | ||||||||
Net income | 2,128 | 5,663 | 272 | 16,711 | ||||
Adjustments to reconcile net income to net cash provided by (used in) operating activities: | ||||||||
Share-based compensation | 1,455 | 2,446 | 5,817 | 6,329 | ||||
Depreciation of property and equipment | 1,652 | 1,787 | 3,508 | 4,846 | ||||
Amortization of intangible assets | 420 | 706 | 1,158 | 1,998 | ||||
Provision of allowance for doubtful accounts | 629 | 590 | 1,966 | 1,589 | ||||
Loss on equity method investments | 163 | 81 | 188 | 339 | ||||
Gain on deconsolidation of Wuxi iCarnegie | (1,079) | - | (1,079) | - | ||||
Loss on disposal of property and equipment | 4 | 206 | 135 | 256 | ||||
Changes in fair value for contingent consideration | 10 | 61 | (231) | 143 | ||||
Changes in fair value of convertible notes derivatives | 191 | - | 1,028 | (2,832) | ||||
Imputed interest expense in connection with convertible notes | 974 | - | 2,677 | 654 | ||||
Changes in operating assets and liabilities: | ||||||||
Accounts receivable | (7,966) | (8,059) | (28,592) | (34,488) | ||||
Other assets | (3,070) | (5,667) | (6,283) | (10,545) | ||||
Accounts payable | 3,068 | (587) | 5,468 | (2,764) | ||||
Other liabilities | 2,884 | 4,255 | 3,093 | 6,931 | ||||
Net cash provided by (used in) operating activities | 1,463 |
| 1,482 | (10,875) |
| (10,833) | ||
Cash flows from investing activities | ||||||||
Purchase of property and equipment | (3,804) | (25,332) | (10,462) | (42,543) | ||||
Deferred and contingent consideration paid for business acquisitions | (290) | - | (1,236) | - | ||||
Cost of long-term investments | - | (7,669) | (18) | (12,036) | ||||
Proceeds from deconsolidation of Wuxi iCarnegie | 176 | - | 176 | - | ||||
Purchase of intangible assets | - | - | - | (107) | ||||
Consideration paid for business acquisitions | (30) | (2,880) | (30) | (3,138) | ||||
Restricted cash | (2,888) |
| (166) | (4,515) |
| 1,426 | ||
Net cash used in investing activities | (6,836) |
| (36,047) | (16,085) |
| (56,398) | ||
Cash flows from financing activities | ||||||||
Proceeds from sale of ordinary shares | - | - | - | 211 | ||||
Payment of offering cost in connection with the issuance of ordinary shares | - | - | - | (1,485) | ||||
Proceeds from exercise of options | - | 463 | - | 3,252 | ||||
Proceeds from issuance of convertible notes, net of issuance cost of $367 | - | - | 8,633 | - | ||||
Proceeds from short-term borrowings | 11,699 | - | 26,447 | - | ||||
Deferred and contingent consideration paid for business acquisitions | - | (47) | - | (2,371) | ||||
Payments of short-term borrowings | (2,998) | - | (23,509) | (37,627) | ||||
Capital contribution from noncontrolling interest shareholder | - |
| 349 | - |
| 349 | ||
Net cash provided by (used in) financing activities | 8,701 |
| 765 | 11,571 |
| (37,671) | ||
Effect of exchange rate changes | 440 | 731 | 665 | 1,689 | ||||
Net increase (decrease) in cash and cash equivalents | 3,768 |
| (33,069) | (14,724) |
| (103,213) | ||
Cash at beginning of period | 36,646 | 110,936 | 55,138 | 181,080 | ||||
Cash at end of period | 40,414 |
| 77,867 | 40,414 |
| 77,867 | ||
iSoftStone Holdings Limited Reconciliation of Non-GAAP financial measures to comparable GAAP measures (US dollars in thousands, except per share data) 1. Reconciliation of Non-GAAP financial operating expenses, income from operations and net income to comparable GAAP measures | ||||||||||||||||
Three-month periods | Three-month periods | |||||||||||||||
ended September 30, 2010 | ended September 30, 2011 | |||||||||||||||
GAAP | Adjustments | Non-GAAP | GAAP | Adjustments | Non-GAAP | |||||||||||
Operating expenses | (17,047) | 1,794 (a) | (15,253) | (21,272) | 2,933 (d) | (18,339) | ||||||||||
Income from operations | 3,652 | 1,885 (a)(b) | 5,537 | 5,835 | 3,432 (d)(e) | 9,267 | ||||||||||
Net income | 2,128 | 3,050 (a)(b)(c) | 5,178 | 5,663 | 3,432 (d)(e) | 9,095 | ||||||||||
Nine-month periods | Nine-month periods | |||||||||||||||
ended September 30, 2010 | ended September 30, 2011 | |||||||||||||||
GAAP | Adjustments | Non-GAAP | GAAP | Adjustments | Non-GAAP | |||||||||||
Operating expenses | (46,967) | 6,782 (f) | (40,185) | (57,893) | 7,712(i) | (50,181) | ||||||||||
Income from operations | 5,142 | 6,744 (f)(g) | 11,886 | 15,757 | 8,588(i)(j) | 24,345 | ||||||||||
Net income | 272 | 10,449 (f)(g)(h) | 10,721 | 16,711 | 6,410(i)(j)(k) | 23,121 | ||||||||||
Notes: | ||
(a) | Adjustments to exclude share-based compensation of $1,433 and amortization of intangible assets from acquisitions of $361 from the unaudited condensed consolidated statement of operations. | |
(b) | Adjustments to exclude share-based compensation of $22, amortization of intangible assets from acquisitions of $59 and change in fair value of contingent consideration connection with business combinations of $10 from the unaudited condensed consolidated statement of operations. | |
(c) | Adjustments to exclude interest expenses of convertible notes of $974 and change in fair value of convertible notes derivatives of $191 from the unaudited condensed consolidated statement of operations. | |
(d) | Adjustments to exclude share-based compensation of $2,346 and amortization of intangible assets from acquisitions of $587 from the unaudited condensed consolidated statement of operations. | |
(e) | Adjustments to exclude share-based compensation of $100, amortization of intangible assets from acquisitions of $338 and change in fair value of contingent consideration connection with business combinations of $61 from the unaudited condensed consolidated statement of operations. | |
(f) | Adjustments to exclude share-based compensation of $5,711 and amortization of intangible assets from acquisitions of $1,071 from the unaudited condensed consolidated statement of operations. | |
(g) | Adjustments to exclude share-based compensation of $106, amortization of intangible assets from acquisitions of $87 and change in fair value of contingent consideration connection with business combinations of $(231) from the unaudited condensed consolidated statement of operations. | |
(h) | Adjustments to exclude interest expenses of convertible notes of $2,677 and change in fair value of convertible notes derivatives of $1,028 from the unaudited condensed consolidated statement of operations. | |
(i) | Adjustments to exclude share-based compensation of $6,122 and amortization of intangible assets from acquisitions of $1,590 from the unaudited condensed consolidated statement of operations. | |
(j) | Adjustments to exclude share-based compensation of $207, amortization of intangible assets from acquisitions of $526 and change in fair value of contingent consideration connection with business combinations of $143 from the unaudited condensed consolidated statement of operations. | |
(k) | Adjustments to exclude interest expenses of convertible notes of $654 and change in fair value of convertible notes derivatives of $(2,832) from the unaudited condensed consolidated statement of operations. | |
2. Reconciliation of diluted EPS to Non-GAAP diluted EPS (1) | ||||||||
Three-month periods ended Sep. 30, 2010 | Three-month periods ended Sep. 30, 2011 | |||||||
GAAP measures | Adjustments | Non-GAAP measures | GAAP measures | Adjustments | Non-GAAP measures | |||
Weighted average ordinary shares outstanding used in computing diluted EPS (In thousands) | 158,365 | 302,834(a) | 461,199 | 592,847 | - | 592,847 (b) | ||
Diluted earnings per share (In US$) | - | 0.01 | 0.01 | 0.02 | ||||
Diluted earnings per ADS (In US$) | 0.03 | 0.12 | 0.09 | 0.15 | ||||
Notes: | ||
(a) | The adjustments represent (i) addition of impact of series A convertible preference shares and series B convertible redeemable preference shares assumed to have been converted into ordinary shares at the beginning of the period; (ii) addition of impact of convertible notes assumed to have been converted into ordinary shares at the beginning of the period (or at time of issuance, if later); (iii) addition of impact of share options and nonvested shares assumed to have been exercised at the beginning of period (or at time of issuance, if later). | |
(b) | In the earning release of last quarter, we estimated 60.7 million average ADSs or 607.0 million shares will be outstanding in the third quarter 2011. The difference with the actual number of 592.8 million shares was primarily due to the delay of new option grants and the less impact of existing stock option resulting from a lower stock price than our original estimates. | |
3. Reconciliation of diluted EPS to Non-GAAP diluted EPS (2) | ||||||||
Nine-month periods ended Sep. 30, 2010 | Nine-month periods ended Sep. 30, 2011 | |||||||
GAAP measures | Adjustments | Non-GAAP measures | GAAP measures | Adjustments | Non-GAAP measures | |||
Weighted average ordinary shares outstanding used in computing diluted EPS (In thousands) | 133,653 | 311,011(a) | 444,664 | 596,263 | - | 596,263 | ||
Diluted earnings per share (In US$) | (0.02) | 0.02 | 0.03 | 0.04 | ||||
Diluted earnings per ADS (In US$) | (0.15) | 0.19 | 0.28 | 0.38 | ||||
Note: | ||
(a) | The adjustments represent (i) addition of impact of series A convertible preference shares and series B convertible redeemable preference shares assumed to have been converted into ordinary shares at the beginning of the period; (ii) addition of impact of convertible notes assumed to have been converted into ordinary shares at the beginning of the period (or at time of issuance, if later); (iii) addition of impact of share options and nonvested shares assumed to have been exercised at the beginning of period (or at time of issuance, if later). | |
