omniture

AsiaInfo-Linkage Reports Unaudited Second Quarter 2012 Results

2012-07-31 05:00 1891

BEIJING and SANTA CLARA, Calif., July 31, 2012 /PRNewswire-Asia-FirstCall/ -- AsiaInfo-Linkage, Inc. (NASDAQ: ASIA) ("AsiaInfo-Linkage," the "Company," "we," "us" or "our"), a leading provider of telecommunication software solutions and services in China, today announced financial results for the quarter ended June 30, 2012.

"Our business continued to grow in the second quarter, despite challenging market conditions, as we strengthened our competitive positioning, and saw healthy demand from China's three telecommunications carriers," said AsiaInfo-Linkage President and Chief Executive Officer Steve Zhang. "In the second quarter of 2012, we signed seven additional NG-BOSS 3.5 upgrade contracts with China Mobile, and began work on NG-BOSS 4.0 functional specifications, which we expect will result in additional upgrade and implementation work starting in the second half of this year. We are also in a good position to win additional work related to China Mobile's OSS functional needs."

"We have completed convergent software implementation for four of the six northern provinces in our long-term project with China Unicom and plan to complete implementation for the remaining two provinces in the third quarter of 2012. For China Telecom, we recently won a contract to develop and implement an intelligent cloud management project for Jiangsu Telecom. Additionally, in the cable television market, we have successfully provided BOSS software system implementation to Gehua Cable and have migrated over five million users to this new system and plan to leverage this achievement to gain greater market share."

Mr. Zhang added, "We continue to believe that our future work with China's three carriers will hinge on our strengths in assisting them to gather insights regarding their users and monetize their vast data traffic. In the second quarter of 2012, we won data traffic monetization contracts with three provincial subsidiaries of China Mobile and expect to win additional projects. We anticipate data traffic monetization will drive carrier spending as we couple this work with our core IT solutions and services."

Second Quarter 2012 Financial Results

Total revenues for the second quarter of 2012 were US$126.3 million, an increase of 8.7% year-over-year and an increase of 2.1% sequentially. Net revenue (non-GAAP) for the second quarter of 2012 was US$124.4 million, an increase of 12.8% year-over-year and an increase of 2.7% sequentially. The year-over-year increase was primarily the result of continued investment in IT software from China's telecom carriers and the sequential increase was mainly due to the on-time delivery of China Mobile's previously signed projects and the phase-one delivery of an international project.

Gross margin for the quarter was 38.5%, compared to 42.2% in the year-ago period and 39.2% in the previous quarter. Gross margin of net revenue (non-GAAP)[3] was 43.8% in the second quarter of 2012, compared to 49.5% in the year-ago period and 44.8% in the previous quarter. The year-over-year decrease in gross margin was primarily attributable to an increase in employee compensation, which was mainly due to increased headcount of implementation engineers and increased share-based compensation expenses. The slight sequential decrease in gross margin was primarily due to the increase in implementation incurred in the second quarter after the end of the Chinese Lunar New Year holiday in the first quarter.

Total operating expenses for the second quarter of 2012 increased 35.0% year-over-year and 1.6% sequentially to US$46.7 million. The year-over-year increase was primarily attributable to the increase in the Company's research and development ("R&D") expenses to develop products for current and anticipated contract opportunities, to support product standardization, and to achieve delivery improvement initiatives. The sequential increase in operating expenses was primarily attributable to increased R&D expenses, offset by a decrease in sales and marketing expenses.

Sales and marketing expenses for the second quarter of 2012 decreased by 4.0% year-over-year and 9.4% sequentially to US$18.4 million. The year-over-year decrease in sales and marketing expenses was driven by the fact that certain intangible assets related to the Linkage acquisition as of June 30, 2011 have been fully amortized in prior year, which resulted in a decrease in sales and marketing of US$2.5 million. The sequential decrease was mainly due to a decrease in sales and marketing activities in the period. General and administrative ("G&A") expenses for the second quarter of 2012 increased 39.1% year-over-year and increased 4.7% sequentially to US$7.8 million. The year-over-year increase was mainly attributable to an additional accrual of allowance for doubtful accounts of US$0.6 million, and an increase in wage inflation and headcount by 36 administrative professionals for the second quarter of 2012 which resulted in the increase in overall compensation. The sequential increase in G&A expenses was mainly the result of an additional accrual of allowance for doubtful accounts of US$0.3 million. R&D expenses for the second quarter of 2012 increased 72.0% year-over-year and increased 12.7% sequentially to US$20.4 million. The year-over-year increase in R&D expenses reflected an increase in compensation, which was a result of wage inflation and the addition of 321 R&D engineers between the second quarter of 2011 and the second quarter of 2012. The sequential increase in R&D expenses was primarily due to an increase in overtime and travel related expenses of US$0.7 million, which saw an increase in R&D activity incurred in the second quarter after the end of the Chinese Lunar New Year holiday in the first quarter.

Income from operations for the second quarter of 2012 was US$2.0 million, a decrease of 86.4% year-over-year and 21.3% sequentially. Operating margin of total revenue was 1.6% for the second quarter of 2012, compared to 12.5% in the year-ago period and 2.0% in the previous quarter. Operating margin of net revenue (non-GAAP)[4] for the second quarter of 2012 was 12.0%, compared to 26.6% in the year-ago period and 12.8% in the previous quarter. The year-over-year decrease in operating margin of net revenue (non-GAAP) was mainly attributable to the increases in employee headcount and wage inflation, which led to the increase in cost of sales and R&D expenses. The sequential decrease was primarily due to an increase in G&A and R&D expenses.

Other income for the second quarter of 2012 was US$4.0 million compared to US$1.2 million in the year-ago period and US$4.3 million in the previous quarter. The year-over-year increase was primarily due to improved returns from bank deposits and a US$1.2 million gain from sales of short-term investment in the second quarter of 2012.

In the second quarter of 2012, the Company recorded net income attributable to AsiaInfo-Linkage, Inc. of US$6.2 million, or US$0.09 per basic share, compared to US$32.9 million, or US$0.45 per basic share, in the year-ago period and US$6.4 million, or US$0.09 per basic share, in the previous quarter. As a result of the qualification as a High and New Technology Enterprise ("HNTE") of the Company's Nanjing subsidiary, Linkage-AsiaInfo Technologies (Nanjing), Inc. ("LKNJ") and our current expectation of renewing this status going forward, the tax rate applicable to LKNJ was reduced from the previous rate of 25.0% to a 15.0% preferential tax rate in the second quarter of 2011. This effect resulted in a US$20.6 million reduction in the deferred tax liability related to LKNJ's intangible assets amortization and a US$2.3 million reduction in the deferred tax asset related to welfare accrual, both of which were previously calculated at a tax rate of 25.0%. The total effect of the tax benefits in the second of 2011 was US$18.3 million or US$0.25 per basic share. Other effects of the year-over-year decrease in net income attributable to AsiaInfo-Linkage, Inc. was due to an increase in employee compensation, share-based compensation and headcount of implementation engineers and R&D engineers, resulting in increased cost of sales and R&D expenses. The sequential decrease was primarily the result of increased G&A and R&D expenses.

In the second quarter of 2012, net income attributable to AsiaInfo-Linkage, Inc. (non-GAAP) was US$18.6 million or US$0.26 per basic share. Net income attributable to AsiaInfo-Linkage, Inc. (non-GAAP) in the year-ago period was US$29.3 million or US$0.40 per basic share. Net income attributable to AsiaInfo-Linkage, Inc. (non-GAAP) in the previous quarter was US$19.4 million or US$0.27 per basic share. Net income attributable to AsiaInfo-Linkage, Inc. (non-GAAP) decreased 36.4% year-over-year and 3.9% sequentially, mainly due to an increase in employee compensation, increased headcount of implementation engineers and R&D engineers, resulting in increased cost of sales and R&D expenses. The sequential decrease was primarily the result of increased G&A and R&D expenses.

As of June 30, 2012, AsiaInfo-Linkage had cash and cash equivalents and restricted cash totaling US$269.3 million and short-term investments totaling US$26.8 million. Operating cash flow in the second quarter of 2012 was a net outflow of US$31.2 million.

As of June 30, 2012, AsiaInfo-Linkage had gross accounts receivable ("AR") of US$307.3 million compared to US$301.3 million as of March 31, 2012, US$298.1 million as of June 30, 2011, and US$281.6 million as of December 31, 2011. Gross AR includes agent arrangements with International Business Machines Corporation ("IBM") or its distributors and a few other hardware companies ("IBM-Type Arrangements"). Since these arrangements typically consist of back-to-back payment terms for certain products sold to AsiaInfo-Linkage customers, there is no impact on the Company's cash flow or days of sales outstanding ("DSO"). Net AR, which excludes IBM-Type Arrangements, was US$222.9 million as of June 30, 2012, compared to US$222.0 million as of March 31, 2012, US$220.7 million as of June 30, 2011, and US$204.4 million as of December 31, 2011. The combined effect of revenue and the AR trends, including lower down payments from certain customers as part of business expansion initiatives, resulted in the Company's DSO being 154 days as of June 30, 2012 compared to 155 days as of March 31, 2012, 159 days as of June 30, 2011, and 147 days as of December 31, 2011. A table presenting further information regarding the Company's gross AR, AR relating to IBM-Type Arrangements ("IBM-Related AR"), net AR, revenues and DSO is provided at the end of this press release.

First Half 2012 Financial Results

Total revenue for the first half of 2012 was US$250.0 million, an increase of 8.4% year-over-year. Net revenue (non-GAAP) for the first half of 2012 was US$245.6 million, an increase of 12.2% year-over-year.

In the first half of 2012, gross margin was 38.8%, compared to 43.9% in the year-ago period. Gross margin of net revenue (non-GAAP) was 44.3% in the first half of 2012, compared to 51.3% in the year-ago period.

Income from operations for the first half of 2012 was US$4.5 million, a decrease of 84.8% year-over-year.

In the first half of 2012, AsiaInfo-Linkage recorded net income attributable to AsiaInfo-Linkage, Inc. of US$12.6 million, or US$0.17 per basic share, compared to US$50.8 million, or US$0.68 per basic share, in the year-ago period, a decrease of 75.2% year-over-year.

Net income attributable to AsiaInfo-Linkage, Inc. (non-GAAP) was US$38.0 million or US$0.52 per basic share in the first half of 2012, a decrease of 38.7% and 37.2% year-over-year respectively.

Notes:

[1] Net revenue (non-GAAP) represents total revenue net of third-party hardware costs that are passed through to customers. A reconciliation of all non-GAAP measures used in this press release to the most directly comparable GAAP measures is provided at the end of this press release.

[2] Net income attributable to AsiaInfo-Linkage, Inc. (non-GAAP) and net income attributable to AsiaInfo-Linkage, Inc. (non-GAAP) per basic share measures exclude share-based compensation expenses, amortization of acquired intangible assets, non-recurring consulting related expenses, dividend income and a 15% tax rate adjustment for the Company's Nanjing subsidiary ("LKNJ").

[3] Gross margin of net revenue (non-GAAP) is calculated by dividing gross profit, excluding third-party hardware costs, amortization of acquired intangible assets and share-based compensation expenses, by net revenue (non-GAAP).

[4]Operating margin of net revenue (non-GAAP) is calculated by dividing income from operations, excluding amortization of acquired intangible assets, share-based compensation expenses and non-recurring consulting related expenses, by net revenue (non-GAAP).

Recent Developments

On February 7, 2012, AsiaInfo-Linkage announced that its Special Committee of the Board of Directors (the "Special Committee") retained Goldman Sachs (Asia) L.L.C as its financial advisor to assist the Company in considering a non-binding proposal letter from Power Joy (Cayman) Limited ("Power Joy"), a wholly owned subsidiary of CITIC Capital China Partners II, L.P., pursuant to which Power Joy proposed to acquire all of the outstanding shares of common stock of AsiaInfo-Linkage in cash at a price that represents a premium over the current stock price.

On March 26, 2012, AsiaInfo-Linkage announced that the Special Committee would solicit interest from, and engage in discussions with, other potential qualified interested parties regarding a potential transaction involving AsiaInfo-Linkage, and to evaluate any proposals it receives.

That process remains ongoing. However, there can be no assurance that any definitive offer will ultimately be made, that any agreement will be executed, or that any transaction will be approved or consummated by the Company.

Business Outlook

AsiaInfo-Linkage expects third quarter 2012 net revenue (non-GAAP) to be in the range of US$125.0 million to US$131.0 million. The Company expects third quarter 2012 net income attributable to AsiaInfo-Linkage per basic share (non-GAAP) to be in the range of US$0.22 to US$0.25.

ASIAINFO-LINKAGE, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)

(Amounts in thousands of US$)


Three Months

Ended June 30,

Six Months

Ended June 30,


2012

2011

2012

2011

Revenues:





Software products and solutions

$116,772

$102,849

$230,834

$204,233

Service

7,553

7,140

14,507

14,017

Third party hardware

1,946

6,197

4,627

12,417

Total revenues

126,271

116,186

249,968

230,667

Cost of revenues:





Software products and solutions

71,801

57,228

140,340

109,797

Service

3,985

3,986

8,162

7,743

Third party hardware

1,848

5,887

4,395

11,796

Total cost of revenues

77,634

67,101

152,897

129,336

Gross profit

48,637

49,085

97,071

101,331

Operating expenses(income):





Sales and marketing

18,440

19,201

38,788

38,456

General and administrative

7,828

5,626

15,306

13,640

Research and development

20,394

11,855

38,491

21,824

Government subsidies

0

(2,125)

0

(2,125)

Total operating expenses

46,662

34,557

92,585

71,795

Income from operations

1,975

14,528

4,486

29,536






Other income, net





Interest income

2,033

1,195

4,431

2,613

Dividend income

604

176

604

180

Gain from sales of short-term investments

1,245

0

3,272

199

Other expenses, net

136

(160)

(29)

(275)

Total other income, net

4,018

1,211

8,278

2,717






Income before income tax expense (benefit)

5,993

15,739

12,764

32,253

Income tax expense (benefit)

669

(16,512)

2,021

(17,507)

Net income

5,324

32,251

10,743

49,760

Less: Net loss attributable to noncontrolling interest

(901)

(698)

(1,844)

(1,029)

Net income attributable to AsiaInfo-Linkage, Inc.

6,225

32,949

12,587

$50,789






Earnings per share:





Net income attributable to AsiaInfo-Linkage, Inc.

common stockholders

Basic

$0.09

$0.45

$0.17

$0.68

Diluted

$0.09

$0.45

$0.17

$0.68






Weighted average shares used in computation:





Basic

72,508,556

73,318,324

72,491,005

74,150,914

Diluted

72,763,879

73,961,561

72,744,716

74,766,963

ASIAINFO-LINKAGE, INC.

CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (UNAUDITED)

(Amounts in thousands of US$)





Three Months Ended June 30,

Six Months Ended June 30,


2012

2011

2012

2011

Net income

$ 5,324

$ 32,251

$ 10,743

$ 49,760

Other comprehensive (loss) income, net of tax:





Change in cumulative foreign currency
translation adjustment

(1,922)

4,590

(1,377)

7,951

Transfer to statements of operations of
realized gain on available-for-sale
securities, net of tax effects of $311 and $0,
$615 and $30 for the three months and six
months ended June 30, 2012 and 2011,
respectively

(934)

0

(2,657)

(169)

Net unrealized gain (loss) on available-for-sale
securities, net of tax effects of ($133) and
$77, ($233) and $81 for the three months
and six months ended June 30, 2012 and
2011, respectively

474

(282)

768

(397)

Other comprehensive (loss) income

(2,382)

4,308

(3,266)

7,385

Comprehensive income

2,942

36,559

7,477

57,145

Less: comprehensive loss attributable to
noncontrolling interest

(901)

(698)

(1,844)

(1,029)

Comprehensive income attributable to AsiaInfo-Linkage, Inc.

$ 3,843

$ 37,257

$ 9,321

$ 58,174








ASIAINFO-LINKAGE, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED)

(Amounts in thousands of US$)


As of


June 30, 2012

Dec 31, 2011

ASSETS:



Current Assets:



Cash and cash equivalents

$230,295

$272,438

Restricted cash

39,037

21,226

Short term investments - available-for-sale securities

26,776

27,909

Accounts receivable (net of allowances of $4,358 and $2,905 as of June 30, 2012 and December 31, 2011, respectively)

307,261

281,564

Inventories, net

20,266

15,309

Other receivables

4,414

4,480

Deferred income tax assets - current

14,275

14,294

Prepaid expenses and other current assets

9,002

6,453

Total current assets

651,326

643,673

Long term investments

5,272

4,863

Property and equipment, net

16,145

8,778

Other acquired intangible assets, net

142,276

163,028

Deferred income tax assets - non-current

1,751

1,751

Goodwill

433,495

433,525

Land use right, net

14,341

14,543

Total Assets

$1,264,606

$1,270,161







LIABILITIES, REDEEMABLE NONCONTROLLING INTEREST AND EQUITY


Current Liabilities:



Accounts payable

$96,277

$91,094

Accrued expenses

24,776

22,905

Short-term bank loans

5,500

0

Deferred revenue

34,455

32,378

Accrued employee benefits

53,356

78,972

Other payables

9,762

5,582

Income taxes payable

5,048

12,602

Other taxes payable

10,167

11,864

Deferred income tax liabilities - current

8,681

9,091

Total current liabilities

248,022

264,488




Unrecognized tax benefits

3,453

3,344

Deferred income tax liabilities - non-current

24,458

24,458

Other long term liabilities

573

573

Total Liabilities

$276,506

$292,863




Redeemable noncontrolling interest

(2,317)

385




Equity:



AsiaInfo-Linkage, Inc. StockholdersEquity:



Common stock

787

786

Additional paid-in capital

852,462

847,879

Treasury stock, at cost

(87,746)

(87,746)

Statutory reserve

21,748

21,748

Retained earnings

159,114

146,527

Accumulated other comprehensive income

43,858

47,124

Total AsiaInfo-Linkage, Inc. stockholders' equity

$990,223

$976,318

Noncontrolling interest

194

595

Total equity

990,417

976,913

Total Liabilities, Redeemable Noncontrolling Interest and Equity

$1,264,606

$1,270,161


Second Quarter 2012 Conference Call Details

AsiaInfo-Linkage senior management will hold an earnings conference call at 5:00 p.m. Pacific Time/ 8:00 p.m. Eastern Time on July 30, 2012 (8:00 a.m. Beijing/Hong Kong Time on July 31, 2012). Management will discuss results and highlights of the quarter as well as answer questions from investors.

The dial-in numbers for the conference call are as follows:

Local:

New York: +1-718-354-1231

Hong Kong: +852-2475-0994

China, Domestic Mobile: 400-620-8038

China, Domestic: 800-819-0121

International Toll Free:


United States: +1-866-519-4004

Hong Kong: 800-930-346


International Toll: +65-6723-9381

The conference ID # is 97057257

A replay of the call will be available until 11:59 p.m. Eastern Time on August 7, 2012 by dialing one of the following numbers:

U.S Toll Free: +1-866-214-5335

International: +61-2-8235-5000

The replay ID # is 97057257

Additionally, a live and archived webcast of this call will be available on the Investor Relations section of the AsiaInfo-Linkage website at www.asiainfo-linkage.com.

About AsiaInfo-Linkage, Inc.

AsiaInfo-Linkage, Inc. (NASDAQ: ASIA) is a leading provider of high-quality software solutions and IT services in China's telecommunications industry. The Company was formed through a merger between AsiaInfo Holdings, Inc. ("AsiaInfo") and Linkage on July 1, 2010. The combined company leverages both AsiaInfo's and Linkage's leading market positions and complementary customer bases to provide a robust, comprehensive service offering primarily to China's telecom operators. AsiaInfo-Linkage's world-class R&D capabilities and extensive base of highly skilled engineers provide best-of-class solutions to help customers differentiate themselves from the competition.

For more information about AsiaInfo-Linkage, please visit www.asiainfo-linkage.com.

Reconciliation of non-GAAP Measures

This earnings release presents the following "non-GAAP financial measures" as defined by applicable U.S. securities regulations. The presentation of these non-GAAP financial measures is not meant to be considered in isolation or as a substitute for our financial results prepared in accordance with GAAP. The non-GAAP financial measures are provided as additional information to help both management and investors compare business trends among different reporting periods on a consistent and more meaningful basis and enhance investors' overall understanding of the Company's current financial performance and prospects for the future. These non-GAAP measures have limitations, however, because they do not include all items of income and expenses that impact the Company's operations. Management compensates for these limitations by also considering the Company's GAAP results. The non-GAAP financial measures the Company uses are not prepared in accordance with, and should not be considered an alternative to measurements required by GAAP and should not be considered measures of the Company's liquidity. Pursuant to relevant regulatory requirements, we are providing the following reconciliations of the non-GAAP financial measures to the most directly comparable GAAP measures.

(1) Net revenue (non-GAAP)

AsiaInfo-Linkage's net revenue (non-GAAP) represents total revenue net of third party hardware costs that are passed through to our customers. We believe total revenues net of third party hardware costs more accurately reflects our core business, which is the provision of software solutions and services, and provides transparency to our investors. It is also the same measure used by our management to evaluate the competitiveness and development of our business.

Reconciliation of net revenue (non-GAAP) to GAAP total revenues


Three Months Ended June 30,

Six Months Ended June 30,

2012 Q1


2012

2011

2012

2011


(in US dollar thousands)

Total revenues

126,271

116,186

249,968

230,667

123,697

Third party hardware costs

1,848

5,887

4,395

11,796

2,547

Net revenue (non-GAAP)

124,423

110,299

245,573

218,871

121,150

(2) Gross margin of net revenue (non-GAAP)

Gross margin of net revenue (non-GAAP) is calculated by dividing gross profit, excluding third party hardware costs, amortization of acquired intangible assets and share-based compensation expenses, by net revenue (non-GAAP). We believe that this non-GAAP financial measure provides meaningful supplemental information regarding our performance by excluding certain expenses and income that may not be indicative of our operating performance. Management uses the gross margin of net revenue (non-GAAP) measure to gain a better understanding of the Company's comparative operating performance from period-to-period and as a basis of planning and forecasting future periods. Management believes this non-GAAP measure, when read in conjunction with the Company's GAAP gross margin and other GAAP financial metrics, provides useful information to investors by offering: a) the ability to make more meaningful period-to-period comparisons of the Company's on-going operating results; b) the ability to better identify trends in the Company's underlying business and perform related trend analysis; c) a better understanding of how management plans and measures the Company's underlying business; and d) an easier way to compare the Company's most recent results of operations against investor and analyst financial models.

Reconciliation of gross margin of net revenue (non-GAAP) to GAAP gross margin


Three Months Ended June 30,

Six Months Ended June 30,

2012 Q1


2012

2011

2012

2011

Gross margin (GAAP)

38.5%

42.2%

38.8%

43.9%

39.2%

Third party hardware costs1

0.6%

2.3%

0.7%

2.4%

0.8%

Amortization of acquired intangible assets2

4.0%

4.6%

4.1%

4.6%

4.1%

Share-based compensation expenses2

0.7%

0.4%

0.7%

0.4%

0.7%

Gross margin of net revenue (non-GAAP)

43.8%

49.5%

44.3%

51.3%

44.8%

1 Percentages represent the difference between GAAP gross profit divided by GAAP revenue and GAAP gross profit divided by net revenue (non-GAAP).

2 Percentages represent the result of dividing the amounts of amortization of acquired intangible assets or share-based compensation expenses by net revenue (non-GAAP).

(3) Operating margin of net revenue (non-GAAP)

Operating margin of net revenue (non-GAAP) is calculated by dividing income from operations, excluding amortization of acquired intangible assets, share-based compensation expenses and non-recurring consulting related expenses, by net revenue (non-GAAP). We believe that this non-GAAP financial measure provides meaningful supplemental information regarding our performance by excluding certain expenses and income that may not be indicative of our operating performance. Management uses the operating margin of net revenue (non-GAAP) measure to gain a better understanding of the Company's comparative operating performance from period-to-period and as a basis of planning and forecasting future periods. Management believes this non-GAAP measure, when read in conjunction with the Company's GAAP operating margin and other GAAP financial metrics, provides useful information to investors by offering: a) the ability to make more meaningful period-to-period comparisons of the Company's on-going operating results; b) the ability to better identify trends in the Company's underlying business and perform related trend analysis; c) a better understanding of how management plans and measures the Company's underlying business; and d) an easier way to compare the Company's most recent results of operations against investor and analyst financial models.

Reconciliation of operating margin (non-GAAP) to GAAP operating margin


Three Months Ended June 30,

Six Months Ended June 30,

2012 Q1


2012

2011

2012

2011

Operating margin (GAAP)

1.6%

12.5%

1.8%

12.8%

2.0%

Third party hardware costs1

0.0%

0.7%

0.0%

0.7%

0.0%

Amortization of acquired intangible assets2

8.3%

11.7%

8.4%

11.8%

8.6%

Share-based compensation expenses2

2.0%

1.7%

2.0%

1.7%

2.0%

Non-recurring consulting related expenses2

0.1%

0.0%

0.1%

0.0%

0.2%

Operating margin (non-GAAP)

12.0%

26.6%

12.3%

27.0%

12.8%

1 Percentages represent the difference between GAAP income from operation divided by GAAP revenue and GAAP income from operation divided by net revenue (non-GAAP).

2 Percentages represent the result of dividing the amounts of amortization of acquired intangible assets, share-based compensation or non-recurring consulting related expenses by net revenue (non-GAAP).

(4) Net income attributable to AsiaInfo-Linkage, Inc. (non-GAAP)

Net income attributable to AsiaInfo-Linkage, Inc. (non-GAAP) excludes share-based compensation expenses, amortization of acquired intangible assets, non-recurring consulting related expenses, dividend income and a 15% tax rate adjustment for LKNJ. We believe that this non-GAAP financial measure provides meaningful supplemental information regarding our performance by excluding certain expenses and income that may not be indicative of our operating performance. Management uses the net income attributable to AsiaInfo-Linkage, Inc. (non-GAAP) measure to gain a better understanding of the Company's comparative operating performance from period-to-period and as a basis of planning and forecasting future periods. Management believes the Company's net income attributable to AsiaInfo-Linkage, Inc. (non-GAAP) measure, when read in conjunction with the Company's GAAP net income measure and other GAAP financial metrics, provides useful information to investors by offering: a) the ability to make more meaningful period-to-period comparisons of the Company's on-going operating results; b) the ability to better identify trends in the Company's underlying business and perform related trend analysis; c) a better understanding of how management plans and measures the Company's underlying business; and d) an easier way to compare the Company's most recent results of operations against investor and analyst financial models.

Reconciliation of net income attributable to AsiaInfo-Linkage, Inc. (non-GAAP) to GAAP net income attributable to AsiaInfo-Linkage, Inc.


Three Months Ended June 30,

Six Months Ended June 30,

2012 Q1


2012

2011

2012

2011


(in US dollar thousands)

Net income attributable to AsiaInfo-Linkage, Inc.

6,225

32,949

12,587

50,789

6,362

Adjustments:






- Share-based compensation expenses

2,454

1,894

4,879

3,791

2,425

- Amortization of acquired intangible assets

10,375

12,876

20,750

25,793

10,375

- Non-recurring consulting related expenses

165

0

364

0

199

- Dividend income, net of tax

(604)

(176)

(604)

(180)

0

- LKNJ tax rate 15% adjustment

0

(18,289)

0

(18,289)

0

Net income attributable to AsiaInfo-Linkage, Inc. (non-GAAP)

18,615

29,254

37,976

61,904

19,361

(5) Net income attributable to AsiaInfo-Linkage, Inc. (non-GAAP) per basic share

Net income attributable to AsiaInfo-Linkage, Inc. (non-GAAP) per basic share is calculated by dividing net income attributable to AsiaInfo-Linkage, Inc. (non-GAAP) (which as discussed above excludes share-based compensation expenses, amortization of acquired intangible assets, non-recurring consulting related expenses, dividend income and a 15% tax rate adjustment for LKNJ) by the same number of weighted average shares outstanding used in the computation of net income per basic share. Management believes that net income attributable to AsiaInfo-Linkage, Inc. (non-GAAP) per basic share, when used in conjunction with the Company's GAAP net income attributable to AsiaInfo-Linkage, Inc. per basic share, provides useful information to investors for the same reasons discussed above regarding net income attributable to AsiaInfo-Linkage, Inc (non-GAAP). In addition, net income attributable to AsiaInfo-Linkage, Inc. (non-GAAP) per basic share allows investors to evaluate the Company's operating performance from period to period on a per share basis, thus providing a useful basis for assessing the Company's value on a per share basis.

Reconciliation of net income attributable to AsiaInfo-Linkage, Inc. (non-GAAP) per basic share to GAAP net income attributable to AsiaInfo-Linkage, Inc. per basic share


Three Months Ended June 30,

Six Months Ended June 30,

2012 Q1


2012

2011

2012

2011


(in US dollars, except share amounts)

GAAP net income attributable to AsiaInfo-Linkage, Inc. per basic share

0.09

0.45

0.17

0.68

0.09

Adjustments:






- Share-based compensation expenses

0.04

0.03

0.07

0.05

0.04

- Amortization of acquired intangible assets

0.14

0.17

0.29

0.35

0.14

- Non-recurring consulting related expenses

0.00

0.00

0.00

0.00

0.00

- Dividend income, net of tax

(0.01)

0.00

(0.01)

(0.00)

0.00

- LKNJ tax rate 15% adjustment

0.00

(0.25)

0.00

(0.25)

0.00

Net income attributable to AsiaInfo-Linkage, Inc. (non-GAAP) per basic share

0.26

0.40

0.52

0.83

0.27







Basic shares:

72,508,556

73,318,324

72,491,005

74,150,914

72,473,455

AR, IBM-Related AR, Revenue and DSO

AR balances included both billed and unbilled amounts. Revenue recognized in excess of billings is recorded as unbilled receivable. In addition to revenues from the sales of its goods and services and from hardware procured on behalf of customers, the Company generated service revenues by acting as a sales agent pursuant to the IBM-Type Arrangements. In December 2010, the Company disposed of its former IT Security business and, accordingly, no longer generates revenues from the sale of its information security products. The Company's DSO calculations are as follows as of the last day of the respective periods indicated, with net AR excluding the receivables attributable to the IBM-Type Arrangements, and with revenues excluding those attributable to the IT Security Business, respectively:

1) Q1 2011 DSO = (Q4 2010 net AR + Q1 2011 net AR)/2/Q1 revenue x 90

2) Q2 2011 DSO = (Q4 2010 net AR + Q2 2011 net AR)/2/Q2 cumulative revenue x 180

3) Q3 2011 DSO = (Q4 2010 net AR + Q3 2011 net AR)/2/Q3 cumulative revenue x 270

4) Q4 2011 DSO = (Q4 2010 net AR + Q4 2011 net AR)/2/Q4 cumulative revenue x 360

5) Q1 2012 DSO = (Q4 2011 net AR + Q1 2012 net AR)/2/Q1 revenue x 90

6) Q2 2012 DSO = (Q4 2011 net AR + Q2 2012 net AR)/2/Q2 cumulative revenue x 180

The following table presents further information regarding the Company's gross AR, net AR, revenues, and DSO.


2011-Q1

2011-Q2

2011-Q3

2011-Q4

2012-Q1

2012-Q2


(in US dollar thousands, except DSO)

Gross AR

302,806

298,146

292,220

281,564

301,333

307,261

- IBM Related AR

85,923

77,476

67,950

77,200

79,345

84,357

Net AR

216,883

220,670

224,270

204,364

221,988

222,904








Revenues

114,481

116,186

119,285

131,091

123,697

126,271








DSO (in days)

159

159

159

147

155

154


Cautionary Note Regarding Forward-Looking Statements

The information contained in this document is as of July 30, 2012. AsiaInfo-Linkage assumes no obligation to update any forward-looking statements contained in this document as a result of new information or future events or developments.

This document contains forward-looking information about AsiaInfo-Linkage's operating results and business prospects that involve substantial risks and uncertainties. You can identify these statements by the fact that they use words such as "anticipate," "estimate," "expect," "project," "intend," "plan," "believe," "will" and other words and terms of similar meaning in connection with any discussion of future operating or financial performance. Among the factors that could cause actual results to differ materially are the following: government telecommunications infrastructure and budgetary policy in China; our ability to maintain our concentrated customer base; the long and variable billing cycles for our products and services that can cause our revenues and operating results to vary significantly from period to period; our ability to meet our working capital requirements; our ability to retain our executive officers; our ability to attract and retain skilled personnel; potential liabilities we are exposed to because we extend warranties to our customers; risks associated with cost overruns and delays; our ability to develop or acquire new products or enhancements to our software products that are marketable on a timely and cost-effective basis; our ability to adequately protect our proprietary rights; the competitive nature of the markets we operate in; political and economic policies of the Chinese government; and the outcome of the Special Committee's evaluation of strategic alternatives, including the privatization proposal announced on January 20, 2012. A further list and description of these risks, uncertainties, and other matters can be found in our Annual Report on Form 10-K for the fiscal year ended December 31, 2011, and in our reports on Forms 10-Q and 8-K filed with the United States Securities and Exchange Commission and available at www.sec.gov.

For more information about AsiaInfo-Linkage, please visit www.asiainfo-linkage.com.

For investor and media inquiries, please contact:

In China:

Mr. Jimmy Xia
AsiaInfo-Linkage, Inc.
Tel: +86-10-8216-6039
Email: ir@asiainfo-linkage.com

Mr. Justin Knapp
Ogilvy Financial, Beijing
Tel: +86-10-8520-6556
Email: asia@ogilvy.com

In the United States:

Ms. Jessica Barist Cohen
Ogilvy Financial, New York
Tel: +1-646-460-9989
Email: asia@ogilvy.com

Source: AsiaInfo-Linkage, Inc.
collection