omniture

Focus Media Reports Fourth Quarter and Full Year 2010 Results

Focus Media Holding Limited
2011-03-09 06:06 2130

SHANGHAI, March 9, 2011 /PRNewswire-Asia/ -- Focus Media Holding Limited (Nasdaq: FMCN), China's largest out-of-home lifestyle community digital media group, today announced its unaudited financial results for the fourth quarter and full year ended December 31, 2010.

Highlights for Fourth Quarter 2010:

  • Total net revenue for the fourth quarter of 2010 was $159.7 million, of which
    • Aggregate net revenue from the LCD display network (including the movie theater network), in-store network and poster frame network was $146.7 million, which exceeded by approximately 12% the mid-point of the Company's guidance range of $130-132 million.  This represented an increase of 14% from $128.4 million for the third quarter of 2010 and an increase of 45% from $100.9 million for the fourth quarter of 2009; and
    • Net revenue from the traditional outdoor billboard network for the fourth quarter of 2010 was $13.0 million, which exceeded by approximately 24% the mid-point of the guidance range of $10-11 million.  This represented an increase of 46% from $8.9 million for the third quarter of 2010 and an increase of 30% from $10.0 million for the fourth quarter of 2009.  
  • GAAP net income attributable to Focus Media was $47.2 million, compared to $112.7 million for the third quarter of 2010 (which included one-off income of $79.0 million resulting from the sale of our Internet business) and GAAP net loss of $57.0 million for the fourth quarter of 2009.  
  • Non-GAAP net income attributable to Focus Media for the fourth quarter of 2010 was $58.5 million, also exceeding the mid-point of the Company's guidance range of $52-$53 million by 11%, representing an increase of 13% from non-GAAP net income attributable to Focus Media of $51.8 million for the third quarter of 2010 and an increase of 72% from $34.1 million for the fourth quarter of 2009. Please see the below sections on "Use of Non-GAAP Financial Measures" and "Reconciliation of GAAP to non-GAAP" for more information about the non-GAAP measures referred to within this announcement.
  • GAAP net income attributable to Focus Media per fully diluted ADS was $0.33, compared to $0.76 per fully diluted ADS for the third quarter of 2010 and a loss of $0.42 per ADS in the fourth quarter of 2009.
  • Non-GAAP net income attributable to Focus Media per fully diluted ADS was $0.41, representing an increase of 17% from $0.35 per fully diluted ADS for the third quarter of 2010 and an increase of 71% from $0.24 per fully diluted ADS for the fourth quarter of 2009.  

Highlights for Full Year 2010:

  • Total net revenue for full year 2010 was $516.3 million, of which
    • Aggregate net revenue from the LCD display network (including the movie theater network), in-store network and poster frame network was $475.4 million, representing an increase of 37% from $347.5 million for full year 2009 ; and
    • Net revenue from the traditional outdoor billboard network for full year 2010 was $40.9 million.
  • GAAP net income attributable to Focus Media was $184.3 million, compared to GAAP net loss of $213.3 million for full year 2009.  
  • Non-GAAP net income attributable to Focus Media for full year 2010 was $177.8 million, doubling from $88.7 million for full year 2009. Please see the below sections on "Use of Non-GAAP Financial Measures" and "Reconciliation of GAAP to non-GAAP" for more information about the non-GAAP measures referred to within this announcement.
  • GAAP net income attributable to Focus Media per fully diluted ADS for full year 2010 was $1.26, compared to a net loss of $1.64 per ADS for full year 2009.
  • Non-GAAP net income attributable to Focus Media per fully diluted ADS for full year 2010 was $1.21, an 81% increase from $0.67 per fully diluted ADS for full year 2009.

Highlights for Balance Sheet and Cash Flow Results of Fourth Quarter and Full Year 2010:

  • Cash, cash equivalents and investments in held-to-maturity debt securities was $592.0 million as of December 31, 2010, increased by 19% from $499.4 million as of September 30, 2010.  
  • Net accounts receivable for the LCD display network (including the movie theater network), in-store network and poster frame network was $144.6 million as of December 31, 2010, a decrease of 6% from $153.6 million as of September 30, 2010. Days sales outstanding on a rolling basis was 85 days in the fourth quarter of 2010 versus 92 days for the third quarter of 2010.
  • Net cash inflow from operating activities in the fourth quarter of 2010 and full year of 2010 were $108.0 million and $185.2 million, respectively, representing a 49% increase from $72.3 million for the fourth quarter of 2009, and a 15% increase from $160.7 million for full year 2009.
  • Net cash inflow from operating activities for the fourth quarter of 2010, after deducting the purchase of equipment and subsidiaries was $87.0 million, representing an increase of 67% from $52.0 million for the fourth quarter of 2009.  Net cash inflow from operating activities for full year 2010, after deducting the purchase of equipment and subsidiaries was $126.3 million, representing an increase of 119% from $57.7 million for full year 2009.
  • Capital expenditures were $7.1 million and $18.7 million respectively for the fourth quarter and full year of 2010, mostly attributable to high-definition upgrade in tier-1 cities and expansion in lower tier cities.
  • Purchase of subsidiaries paid in the fourth quarter and full year of 2010 were $13.9 million and $40.2 million, respectively, primarily attributable to the poster frame network.  Of the total $40.2 million payments for purchase of subsidiaries related to historical acquisitions for full year of 2010, the cumulative earn-out payments was $36.9 million.

Jason Jiang, Chairman and Chief Executive Officer of Focus Media said, "2010 was a year of strong and robust growth through refocusing on our core businesses. We continue to see exciting opportunities ahead of us in 2011. The operating momentum continued to be strong as we step into 2011.  Our core business's value proposition to advertisers is gaining momentum as the strength and effectiveness of our core business is becoming increasingly recognized by advertisers. Meanwhile, we believe the aggressive ad price hikes of traditional TV broadcasters have presented exciting growth opportunities to us. We have seen meaningful increases in spending on our network by existing customers as well as strong momentum in new customers additions. Our focus in 2011 will continue to be augmenting our core business and improving our value propositions to advertisers by: 1) Enabling interactivity of our core media resources; 2) Restructuring of our 1st and 2nd tier cities networks A and B to create more network capacity resources; 3) Expanding our 3rd and 4th tier cities network so as to increase our utilization rates in those cities."

Kit Low, the Company Chief Financial Officer added, "We ended 2010 on a very strong note. Not only did we register strong revenue momentum in the fourth quarter of 2010, we also achieved very strong cashflow momentum. In the fourth quarter of 2010, the Company achieved aggregate net revenue year-on-year growth in our LCD display (including the movie theater network), in-store and poster frame business of 45%, and quarter-on-quarter growth of 14%. GAAP net income attributable to Focus Media and Non-GAAP net income attributable to Focus Media for the fourth quarter of 2010 was $47.2 million and $58.5 million, respectively.  In the fourth quarter of 2010, the Company generated a net cash inflow from operating activities after deducting the purchase of equipment and subsidiaries (including earn-out payments) of $87.0 million.  As a result, for the year 2010 the Company achieved: 1) Cumulative net cash inflow from operating activities, after deducting the purchase of equipment and subsidiaries, of $126.3 million versus $57.7 million in 2009; 2) A Non-GAAP Return on Tangible Equity of 24% versus 13% in 2009 (note); and 3) An increase of about 500 new customer accounts, bringing our total number of customer accounts to about 4,350.  We will continue our operating and financial discipline in growing cash flow and improving our Return on Tangible Equity in 2011."

Note: Non-GAAP Return on Tangible Equity represents Non-GAAP net income attributable to Focus Media divided by total shareholders' equity minus goodwill and net acquired intangible assets.

Fourth Quarter 2010 Financial Results

Advertising net revenue from the LCD display network (including the movie theatre network) was $97.3 million for the fourth quarter of 2010, representing an increase of 12% from $86.8 million for the third quarter of 2010 and an increase of 46% from $66.7 million for the fourth quarter of 2009.

Advertising net revenue from the poster frame network was $39.6 million for the fourth quarter of 2010, representing an increase of 23% from $32.2 million for the third quarter of 2010 and an increase of 48% from $26.8 million for the fourth quarter of 2009.

Advertising net revenue from the in-store network was $9.8 million for the fourth quarter of 2010, representing an increase of 4% from $9.4 million for the third quarter of 2010 and an increase of 32% from $7.4 million for the fourth quarter of 2009.

As of December 31, 2010, the total installed base of LCD displays in our LCD display network was 164,575 nationwide, including 157,916 displays through our directly owned networks, and 6,659 displays through our regional distributors, as compared to total LCD displays of 149,913 as of September 30, 2010.  The total number of non-digital frames available for sale in our poster frame network was 300,012 as of December 31, 2010, as compared to 276,504 as of September 30, 2010.  In addition, as of December 31, 2010, we had 35,810 digital frames installed in our poster frame network, as compared to 35,983 as of September 30, 2010 due to optimization of our network.  The total number of displays installed in our in-store network was 48,179 as of December 31, 2010, as compared to 45,613 as of September 30, 2010.  

Advertising net revenue from the traditional outdoor billboard network was $13.0 million for the fourth quarter of 2010, representing an increase of 46% from $8.9 million for the third quarter of 2010 and an increase of 30% from $10.0 million for the fourth quarter of 2009.

Non-GAAP gross profit from the LCD display network (including the movie theatre network) for the fourth quarter of 2010 was $74.4 million, representing an increase of 13% from $65.6 million for the third quarter of 2010 and an increase of 46% from $51.1 million for the fourth quarter of 2009.  

Non-GAAP gross profit from the poster frame network for the fourth quarter of 2010 was $16.5 million, representing an increase of 35% from $12.2 million for the third quarter of 2010, and an increase of 53% from $10.8 million for the fourth quarter of 2009.

Non-GAAP gross profit from the in-store network for the fourth quarter of 2010 was $3.7 million, representing an increase of 9% from $3.4 million for the third quarter of 2010 and a decrease of 26% from $5.0 million for the fourth quarter of 2009 due to the Company's settling of a rental dispute and releasing the corresponding rental liabilities accrued in the previous periods amounting to $3.1 million in the fourth quarter of 2009.

Non-GAAP gross profit from the traditional outdoor billboard network for the fourth quarter of 2010 was $3.5 million, representing a 52% increase from $2.3 million for the third quarter of 2010 and a 75% increase from $2.0 million for the fourth quarter of 2009, respectively.

Non-GAAP operating expense for the fourth quarter of 2010 was $32.7 million, an increase of 2% from $32.2 million for the third quarter of 2010 and an increase of 7% from $30.6 million for the fourth quarter of 2009.

Net cash provided by operating activities for the fourth quarter of 2010 was $108.0 million, more than tripled from $34.2 million for the third quarter of 2010.

Net cash used in investing activities for the fourth quarter of 2010 was $42.3 million. In the fourth quarter of 2010, the Company incurred capital expenditures of $7.1 million, subsidiary acquisition payments of $13.9 million and invested $21.5 million in held-to-maturity debt securities.

Business Outlook for First Quarter 2011

The Company provides the following guidance with respect to the first quarter ending March 31, 2011:

Net revenues for the core business (inclusive of the LCD display network and other, the in-store network and the poster frame network) are expected to be in the range of $122-$124 million, the mid-point of which would represent year-on-year growth of 40% and quarter on quarter decline of 16% (due to seasonality). Net revenues for the non-core business (the traditional outdoor billboard network) are expected to be in the range of $10 - $11 million. The Company's non-GAAP net income is expected to be in the range of $36-$38 million. The Company estimates the weighted average fully diluted ADS count for the quarter at 143 million, assuming no further share repurchases during the quarter.

Based on the existing business outlook, the Company expects earn-out payments remaining in 2011, spilled over from the fourth quarter of 2010, to be no more than $1.6 million.

Announced Share Repurchase Program

On August 3, 2010, Focus Media announced its intention to increase the size of its previously announced share repurchase program from $200 million to $300 million and to extend the termination date of the repurchase plan to June 2011 from February 2011. As of March 8, 2011, the Company has cumulatively spent $240 million in share repurchases.  

Disposal of 49% Interest in Traditional Outdoor Billboard Division

The Company has entered into a definitive equity transfer agreement (the "Agreement") with GBL III Limited, an entity controlled by Goldman Sachs and entities (the "Management Entities") controlled by certain employees, directors and management members of Focus Media and Shanghai Hua Guang Chuanzhi OOH Ltd. ("OOH"), the outdoor media subsidiary of Focus Media. Under the terms of the Agreement, Goldman Sachs will acquire a 30% equity interest in OOH from Focus Media for US$21 million, and the Management Entities will purchase an aggregate 19% equity interest in OOH from Focus Media for US$13.3 million.  GBL III Limited will extend a loan to the Management Entities under certain loan documents to be entered into between GBL III Limited and the Management Entities.  The board of directors of the Company has approved these transactions.  Upon completion of these transactions, Focus Media will hold a 51% indirect equity interest in OOH. This is part of our continued effort to divest non-core business. We believe partial stake disposal affords Focus Media to recoup a majority of the investments in OOH while retaining upside potential in the business.

Focus Media, GBL III Limited and the Management Entities will also enter into an equity holders' agreement, pursuant to which GBL III Limited will be entitled to nominate one designee to OOH's board of directors following completion of the transaction. The closing of the transaction is subject to customary closing conditions, including receiving certain PRC government approvals. 

Foreign Currency Translation

Assets and liabilities are translated at the exchange rate as of December 31, 2010, which was $1 to RMB 6.6227.  Equity accounts are translated at historical exchange rates and revenues, expenses, gains and losses are translated using the average rate for the fourth of 2010, which was $1 to RMB 6.6474.  Translation adjustments are reported as cumulative translation adjustments and are shown as a separate component of other comprehensive income in the statement of equity and comprehensive income (loss).

USE OF NON-GAAP FINANCIAL MEASURES

In addition to Focus Media's consolidated financial results under GAAP, the Company also provides non-GAAP financial measures, including non-GAAP gross profit (cumulatively and by segment), non-GAAP operating expenses, non-GAAP operating profit (loss), non-GAAP net income and non-GAAP fully-diluted Earnings per ADR, all excluding share-based compensation expenses, amortization of acquired intangible assets, loss from disposal of previously acquired subsidiaries and equity affiliates, impairment charges of long-lived assets and goodwill, write-off of receivables from ex-shareholders of disposed business, settlement of disputed liabilities in previously disposed wireless business, impairment and termination charges related to ceasing expansion of digital poster frame networks and boat-based advertising platform, charges from expensing IPO expenditures as a result of termination of the IPO process of Allyes and the profit from the disposal of the internet business.  Management uses these non-GAAP financial measures to better assess operating performance of the Company.  The Company believes that these non-GAAP financial measures provide investors with another method for assessing Focus Media's operating results in a manner that is focused on the performance of its ongoing operations.  Readers are cautioned not to view non-GAAP results on a stand-alone basis or as a substitute for results under GAAP, or as being comparable to results reported or forecasted by other companies, and should refer to the reconciliation of GAAP results with non-GAAP results in the attached financial information.  The Company believes that both management and investors benefit from referring to these non-GAAP financial measures in assessing the performance of Focus Media and when planning and forecasting future periods.  The Company computes its non-GAAP financial measures using a consistent method from quarter to quarter, mostly including Share-based compensation, amortization of acquired intangible assets, profit or loss from disposal of previously acquired subsidiaries and impairment charges. The accompanying tables have more details on the GAAP financial measures that are most directly comparable to non-GAAP financial measures and the related reconciliation between these financial measures.

Focus Media Holding Ltd.

Reconciliation of GAAP to non-GAAP

(U.S. Dollar in thousands, except percentages, share and per-share data)

(Unaudited)


 

 

 

Three months ended December 31, 2010

 

 

 

GAAP

 

(1)

 

(2)

 

Non- GAAP

 

 

 

 

 

 

 

 

Gross Profit

 

 

 

 

 

 

LCD display and other:

 

73,188

 

129

 

1,098

 

74,415

 

 

-LCD display network

 

73,000

 

129

 

1,082

 

74,211

 

 

-Movie theater network

 

188

 

-

 

16

 

204

 

 

Poster frame network

 

14,558

 

-

 

1,965

 

16,523

 

 

In-store network

 

3,745

 

-

 

-

 

3,745

 

 

Traditional outdoor billboard network

 

3,080

 

-

 

439

 

3,519

 

 

Total Gross Profit

 

94,571

 

129

 

3,502

 

98,202

 

 

 

 

 

 

 

 

General and administrative

 

16,763

 

(6,056)

 

-

 

10,707

 

 

Selling and marketing

 

29,927

 

(610)

 

(1,046)

 

28,271

 

 

Other operating expenses (income), net

 

(6,296)

 

-

 

-

 

(6,296)

 

 

Total operating expense

 

40,394

 

(6,666)

 

(1,046)

 

32,682

 

 

 

 

 

 

 

 

Operating profit from continuing operations

 

54,177

 

6,795

 

4,548

 

65,520

 

 

 

 

 

 

 

 

Profit before tax from continuing operations

 

55,989

 

6,795

 

4,548

 

67,332

 

 

 

 

 

 

 

 

Net profit from continuing operations

 

47,258

 

6,795

 

4,548

 

58,601

 

 

Net profit from discontinued operations

 

-

 

-

 

-

 

-

 

 

 

 

 

 

 

 

Net income attributable to Focus Media

 

47,154

 

6,795

 

4,548

 

58,497

 

 

 

 

 

 

 

 

Basic net income from continuing operations per ADS

 

0.35

 

 

 

0.43

 

 

Diluted net income from continuing operations per ADS

 

0.33

 

 

 

0.41

 

 

 

 

 

 

 

 

Basic net income from discontinued operations per ADS

 

-

 

 

 

-

 

 

Diluted net income from discontinued operations per ADS

 

-

 

 

 

-

 

 

 

 

 

 

 

 

Basic net income attributable to Focus Media per ADS

 

0.35

 

 

 

0.43

 

 

Diluted net income attributable to Focus Media per ADS

 

0.33

 

 

 

0.41

 

 

 

 

 

 

 

 

ADS used in calculating basic income per ADS

 

            135,679,003

 

 

 

            135,679,003

 

 

ADS used in calculating diluted income per ADS

 

            141,661,330

 

 

 

            141,661,330

 

 

 

 

 

 

 

 

(1). Share-based compensation.

(2). Amortization of acquired intangible assets.


 

 

 

 

 

 

 




 

 

 

Three months ended September 30, 2010

 

 

 

GAAP

 

(1)

 

(2)

 

(3)

 

(4)

 

Non- GAAP

 

 

 

 

 

 

 

 

 

 

Gross Profit

 

 

 

 

 

 

 

 

LCD display and other:

 

64,225

 

286

 

1,105

 

 

-

 

65,616

 

 

-LCD display network

 

63,875

 

286

 

1,090

 

-

 

-

 

65,251

 

 

-Movie theater network

 

350

 

-

 

15

 

-

 

-

 

365

 

 

Poster frame network

 

10,557

 

-

 

1,668

 

 

-

 

12,225

 

 

In-store network

 

3,411

 

-

 

-

 

 

-

 

3,411

 

 

Traditional outdoor billboard network

 

1,872

 

-

 

431

 

 

-

 

2,303

 

 

Total Gross Profit

 

80,065

 

286

 

3,204

 

 

-

 

83,555

 

 

 

 

 

 

 

 

 

 

General and administrative

 

24,942

 

(11,526)

 

-

 

 

-

 

13,416

 

 

Selling and marketing

 

24,474

 

(1,257)

 

(1,036)

 

 

-

 

22,181

 

 

Other operating expenses (income), net

 

(2,699)

 

-

 

-

 

 

(733)

 

(3,432)

 

 

Total operating expense

 

46,717

 

(12,783)

 

(1,036)

 

 

(733)

 

32,165

 

 

 

 

 

 

 

 

 

 

Operating profit from continuing operations

 

33,348

 

13,069

 

4,240

 

 

733

 

51,390

 

 

 

 

 

 

 

 

 

 

Profit before tax from continuing operations

 

36,015

 

13,069

 

4,240

 

 

733

 

54,057

 

 

 

 

 

 

 

 

 

 

Net profit from continuing operations

 

33,454

 

13,069

 

4,240

 

-

 

733

 

51,496

 

 

Net profit from discontinued operations

 

79,341

 

-

 

22

 

(79,000)

 

-

 

363

 

 

 

 

 

 

 

 

 

 

Net income attributable to Focus Media

 

112,737

 

13,069

 

4,262

 

(79,000)

 

733

 

51,801

 

 

 

 

 

 

 

 

 

 

Basic net income from continuing operations per ADS

 

0.24

 

 

 

 

 

0.36

 

 

Diluted net income from continuing operations per ADS

 

0.23

 

 

 

 

 

0.35

 

 

 

 

 

 

 

 

 

 

Basic net income from discontinued operations per ADS

 

0.56

 

 

 

 

 

0.00

 

 

Diluted net income from discontinued operations per ADS

 

0.54

 

 

 

 

 

0.00

 

 

 

 

 

 

 

 

 

 

Basic net income attributable to Focus Media per ADS

 

0.79

 

 

 

 

 

0.36

 

 

Diluted net income attributable to Focus Media per ADS

 

0.76

 

 

 

 

 

0.35

 

 

 

 

 

 

 

 

 

 

ADS used in calculating basic income per ADS

 

141,944,371

 

 

 

 

 

141,944,371

 

 

ADS used in calculating diluted income per ADS

 

147,490,755

 

 

 

 

 

147,490,755

 

 

 

 

 

 

 

 

 

 

(1). Share-based compensation.

(2). Amortization of acquired intangible assets.

(3). Profit from disposal of the internet business.

(4). Loss from disposal of previously acquired subsidiaries, all attributable to poster frame business.


 

 

 

 

 

 

 

 

 




 

 

 

Three months ended December 31, 2009

 

 

 

GAAP

 

(1)

 

(2)

 

(3)

 

(4)

 

(5)

 

(6)

 

Non- GAAP

 

 

 

 

 

 

 

 

 

 

 

 

Gross Profit

 

 

 

 

 

 

 

 

 

 

LCD display network and other:

 

49,938

 

285

 

854

 

-

 

-

 

-

 

-

 

51,077

 

 

-LCD display network

 

49,498

 

285

 

839

 

-

 

-

 

-

 

-

 

50,622

 

 

-Movie theater network

 

440

 

-

 

15

 

-

 

-

 

-

 

-

 

455

 

 

Poster frame network

 

9,148

 

-

 

1,646

 

-

 

-

 

-

 

-

 

10,794

 

 

In-store network

 

5,001

 

-

 

-

 

-

 

-

 

-

 

-

 

5,001

 

 

Traditional outdoor billboard network

 

1,607

 

-

 

427

 

-

 

-

 

-

 

-

 

2,034

 

 

Total Gross Profit

 

65,694

 

285

 

2,927

 

-

 

-

 

-

 

-

 

68,906

 

 

 

 

 

 

 

 

 

 

 

 

General and administrative

 

32,362

 

(16,852)

 

-

 

-

 

-

 

-

 

-

 

15,510

 

 

Selling and marketing

 

19,138

 

(1,457)

 

(1,017)

 

-

 

-

 

-

 

-

 

16,664

 

 

Impairment loss

 

14,027

 

-

 

-

 

-

 

(14,027)

 

-

 

-

 

-

 

 

Other operating expenses (income), net

 

(1,410)

 

-

 

-

 

-

 

-

 

(2,194)

 

2,067

 

(1,537)

 

 

Total operating expense

 

64,117

 

(18,309)

 

(1,017)

 

-

 

(14,027)

 

(2,194)

 

2,067

 

30,637

 

 

 

 

 

 

 

 

 

 

 

 

Operating profit from continuing operations

 

1,577

 

18,594

 

3,944

 

-

 

14,027

 

2,194

 

(2,067)

 

38,269

 

 

 

 

 

 

 

 

 

 

 

 

Profit before tax from continuing operations

 

2,914

 

18,594

 

3,944

 

-

 

14,027

 

2,194

 

(2,067)

 

39,606

 

 

 

 

 

 

 

 

 

 

 

 

Net profit (loss) from continuing operations

 

(3,129)

 

18,594

 

3,944

 

-

 

14,027

 

2,194

 

(2,067)

 

33,563

 

 

Net profit (loss) from discontinued operations

 

(53,541)

 

20,446

 

728

 

31,103

 

-

 

2,158

 

-

 

894

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to Focus Media

 

(56,994)

 

39,040

 

4,672

 

31,103

 

14,027

 

4,352

 

(2,067)

 

34,133

 

 

 

 

 

 

 

 

 

 

 

 

Basic net income (loss) from continuing operations per ADS

 

(0.02)

 

 

 

 

 

 

 

0.25

 

 

Diluted net income (loss) from continuing operations per ADS

 

(0.02)

 

 

 

 

 

 

 

0.24

 

 

 

 

 

 

 

 

 

 

 

 

Basic net income (loss) from discontinued operations per ADS

 

(0.40)

 

 

 

 

 

 

 

0.01

 

 

Diluted net income (loss) from discontinued operations per ADS

 

(0.40)

 

 

 

 

 

 

 

0.01

 

 

 

 

 

 

 

 

 

 

 

 

Basic net income (loss) attributable to Focus Media per ADS

 

(0.42)

 

 

 

 

 

 

 

0.25

 

 

Diluted net income (loss) attributable to Focus Media per ADS

 

(0.42)

 

 

 

 

 

 

 

0.24

 

 

 

 

 

 

 

 

 

 

 

 

ADS used in calculating basic income per ADS

 

134,562,342

 

 

 

 

 

 

 

134,562,342

 

 

ADS used in calculating diluted income per ADS

 

134,562,342

 

 

 

 

 

 

 

142,087,749

 

 

(1). Share-based compensation.

(2). Amortization of acquired intangible assets.

(3). Loss from impairment and disposal of previously acquired subsidiaries, all attributable to internet business.

(4). Impairment charges of goodwill.

(5). Write-off of receivables from ex-shareholders of disposed business.

(6).Settlement of disputed liabilities in previously disposed wireless business.


 

 

 

 

 

 

 

 

 

 

 



Focus Media Holding Ltd.

Reconciliation of GAAP to non-GAAP

(U.S. Dollar in thousands, except percentages, share and per-share data)

(Unaudited)

 

 

 

Twelve months ended December 31, 2010

 

 

 

GAAP

 

(1)

 

(2)

 

(3)

 

(4)

 

Non- GAAP

 

 

 

 

 

 

 

 

 

 

Gross Profit

 

 

 

 

 

 

 

 

LCD display network and other:

 

234,375

 

977

 

4,094

 

-

 

-

 

239,446

 

 

-LCD display network

 

230,129

 

977

 

4,032

 

-

 

-

 

235,138

 

 

-Movie theater network

 

4,246

 

-

 

62

 

-

 

-

 

4,308

 

 

Poster frame network

 

37,406

 

-

 

6,905

 

-

 

-

 

44,311

 

 

In-store network

 

14,345

 

-

 

-

 

-

 

-

 

14,345

 

 

Traditional outdoor billboard network

 

8,499

 

-

 

1,725

 

-

 

-

 

10,224

 

 

Total Gross Profit

 

294,625

 

977

 

12,724

 

-

 

-

 

308,326

 

 

 

 

 

 

 

 

 

 

General and administrative

 

79,760

 

(40,272)

 

-

 

-

 

-

 

39,488

 

 

Selling and marketing

 

103,722

 

(4,343)

 

(4,116)

 

-

 

-

 

95,263

 

 

Impairment loss

 

5,736

 

-

 

-

 

(5,736)

 

-

 

-

 

 

Other operating (income), net

 

(14,144)

 

-

 

-

 

-

 

(2,257)

 

(16,401)

 

 

Total operating expense

 

175,074

 

(44,615)

 

(4,116)

 

(5,736)

 

(2,257)

 

118,350

 

 

 

 

 

 

 

 

 

 

Operating profit from continuing operations

 

119,551

 

45,592

 

16,840

 

5,736

 

2,257

 

189,976

 

 

 

 

 

 

 

 

 

 

Profit before tax from continuing operations

 

125,523

 

45,592

 

16,840

 

5,736

 

3,545

 

197,236

 

 

 

 

 

 

 

 

 

 

Net profit from continuing operations

 

103,093

 

45,592

 

16,840

 

5,736

 

3,545

 

174,806

 

 

Net profit from discontinued operations

 

83,172

 

-

 

766

 

-

 

(79,000)

 

4,938

 

 

 

 

 

 

 

 

 

 

Net income attributable to Focus Media

 

184,274

 

45,592

 

17,606

 

5,736

 

(75,455)

 

177,753

 

 

 

 

 

 

 

 

 

 

Basic net income (loss) from continuing operations per ADS

 

0.73

 

 

 

 

 

1.23

 

 

Diluted net income (loss) from continuing operations per ADS

 

0.70

 

 

 

 

 

1.19

 

 

 

 

 

 

 

 

 

 

Basic net income (loss) from discontinued operations per ADS

 

0.59

 

 

 

 

 

0.03

 

 

Diluted net income (loss) from discontinued operations per ADS

 

0.57

 

 

 

 

 

0.03

 

 

 

 

 

 

 

 

 

 

Basic net income (loss) attributable to Focus Media per ADS

 

1.30

 

 

 

 

 

1.26

 

 

Diluted net income (loss) attributable to Focus Media per ADS

 

1.26

 

 

 

 

 

1.21

 

 

 

 

 

 

 

 

 

 

ADS used in calculating basic income per ADS

 

141,569,314

 

 

 

 

 

141,569,314

 

 

ADS used in calculating diluted income per ADS

 

146,331,673

 

 

 

 

 

146,331,673

 

 

 

 

 

 

 

 

 

 

(1). Share-based compensation.

(2). Amortization of acquired intangible assets.

(3). Impairment charges of goodwill.

(4). Profit from disposal of previously acquired business, including $79M profit from internet disposal and $3.5M loss from the write-off of certain assets of previously acquired subsidiaries

 

 

 

 

 

 

 

 

 




 

 

 

Twelve months ended December 31, 2009

 

 

 

GAAP

 

(1)

 

(2)

 

(3)

 

(4)

 

(5)

 

(6)

 

(7)

 

(8)

 

Non- GAAP

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Profit

 

 

 

 

 

 

 

 

 

 

 

 

LCD display network and other:

 

135,415

 

1,504

 

4,508

 

-

 

3,168

 

9,462

 

-

 

-

 

-

 

154,057

 

 

-LCD display network

 

133,042

 

1,504

 

4,447

 

-

 

3,168

 

9,462

 

-

 

-

 

-

 

151,623

 

 

-Movie theater network

 

2,373

 

-

 

61

 

-

 

-

 

-

 

-

 

-

 

-

 

2,434

 

 

Poster frame network

 

3,561

 

-

 

6,778

 

-

 

-

 

26,983

 

-

 

-

 

-

 

37,322

 

 

In-store network

 

6,176

 

-

 

15

 

-

 

-

 

516

 

-

 

-

 

-

 

6,707

 

 

Traditional outdoor billboard network

 

10,938

 

-

 

2,982

 

-

 

562

 

-

 

-

 

-

 

-

 

14,482

 

 

Total Gross Profit

 

156,090

 

1,504

 

14,283

 

-

 

3,730

 

36,961

 

-

 

-

 

-

 

212,568

 

 

 

 

 

 

 

 

 

 

 

 

 

 

General and administrative

 

88,833

 

(30,065)

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

58,768

 

 

Selling and marketing

 

79,787

 

(14,617)

 

(4,665)

 

-

 

(247)

 

-

 

-

 

-

 

-

 

60,258

 

 

Impairment loss

 

65,274

 

-

 

-

 

-

 

(65,274)

 

-

 

-

 

-

 

-

 

-

 

 

Other operating (income), net

 

13,641

 

-

 

-

 

(17,861)

 

-

 

(1,872)

 

(4,722)

 

-

 

2,067

 

(8,747)

 

 

Total operating Expense

 

247,535

 

(44,682)

 

(4,665)

 

(17,861)

 

(65,521)

 

(1,872)

 

(4,722)

 

-

 

2,067

 

110,279

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating (loss) profit from continuing operations

 

(91,445)

 

46,186

 

18,948

 

17,861

 

69,251

 

38,833

 

4,722

 

-

 

(2,067)

 

102,289

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profit (loss) before tax from continuing operations

 

(86,499)

 

46,186

 

18,948

 

17,861

 

69,251

 

38,833

 

4,722

 

-

 

(2,067)

 

107,235

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net profit (loss) from continuing operations

 

(95,275)

 

46,186

 

18,948

 

17,861

 

69,251

 

29,593

 

4,722

 

-

 

(2,067)

 

89,219

 

 

Net profit (loss) from discontinued operations

 

(114,459)

 

20,317

 

8,331

 

40,398

 

43,794

 

-

 

2,158

 

2,466

 

-

 

3,005

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) attributable to Focus Media

 

(213,258)

 

66,503

 

27,279

 

58,259

 

113,045

 

29,593

 

6,880

 

2,466

 

(2,067)

 

88,700

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic net income (loss) from continuing operations  per ADS

 

(0.73)

 

 

 

 

 

 

 

 

 

0.69

 

 

Diluted net income (loss) from continuing operations  per ADS

 

(0.73)

 

 

 

 

 

 

 

 

 

0.68

 

 

Basic net income (loss) from discontinued operations per ADS

 

(0.88)

 

 

 

 

 

 

 

 

 

0.02

 

 

Diluted net income (loss) from discontinued operations per ADS

 

(0.88)

 

 

 

 

 

 

 

 

 

0.02

 

 

Basic net income (loss) attributable to Focus Media per ADS

 

(1.64)

 

 

 

 

 

 

 

 

 

0.68

 

 

Diluted net income (loss) attributable to Focus Media per ADS

 

(1.64)

 

 

 

 

 

 

 

 

 

0.67

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ADS used in calculating basic income per ADS

 

129,735,639

 

 

 

 

 

 

 

 

 

129,735,639

 

 

ADS used in calculating diluted income per ADS

 

129,735,639

 

 

 

 

 

 

 

 

 

131,603,438

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1). Share-based compensation

(2). Amortization of acquired intangible assets.

(3). Loss from disposal of previously acquired subsidiaries, of which loss from disposal of subsidiaries was $4.9 million, loss from partial disposal of equity interests in subsidiaries was $14.9 million and loss from impairment of certain other assets was $7.3 million.

(4). Impairment charges of goodwill and other long-lived assets.

(5). Impairment and termination charges related to ceasing expansion of digital poster frame networks and boat-based advertising platform.

(6). Write-off of receivables from ex-shareholders of disposed business.

(7). One-off charges from expensing IPO expenditures as a result of termination of IPO process of Allyes.

(8).Settlement of disputed liabilities in previously disposed wireless business.


 

 

 

 

 

 

 

 

 

 

 

 

 


CONFERENCE CALL

The Company will host a conference call to discuss the fourth quarter and full year 2010 results at 8:00 p.m. U.S. Eastern Time on March 8, 2011 (5:00 p.m. U.S. Pacific Time on March 8, 2011 and 9:00 a.m. Beijing/Hong Kong Time on March 9, 2011). The dial-in details for the live conference call are set forth below: U.S. Toll Free Number +1.800.510.0178, Hong Kong dial-in number +852.3002.1672, International dial-in number +1.617.614.3450; Pass code: 63154407.

A replay of the call will be available from March 8, 2011 11:00 pm until March 16, 2011 (US Eastern Time). The dial-in details for the replay are set forth below: U.S. Toll Free Number +1-888-286-8010, International dial-in number +1-617-801-6888; Pass code 32587143.  Additionally, a live and archived web cast of this call will be available on the Focus Media web site at http://ir.focusmedia.cn

SAFE HARBOR: FORWARD-LOOKING STATEMENTS

This press release includes statements that may constitute forward-looking statements made pursuant to the safe harbor provision of the Private Securities Litigation Reform Act of 1995. These forward-looking statements can be identified by terminology such as "will," "expects," "anticipates," "future," "intends," "plans," "believes," "estimates" and similar statements. Focus Media may also make written or oral forward-looking statements in its periodic reports to the U.S. Securities and Exchange Commission on forms 20-F and 6-K., in its annual report to shareholders, in press releases and other written materials and in oral statements made by its officers, directors or employees to third parties. Statements that are not historical facts, including statements about Focus Media's beliefs and expectations, are forward-looking statements. Forward-looking statements involve inherent risks and uncertainties that could cause actual results to differ materially from the forward-looking statements. A number of important factors could cause actual results to differ materially from those contained in any forward-looking statement. Potential risks and uncertainties include, but are not limited to, risks outlined in Focus Media's filings with the U.S. Securities and Exchange Commission, including its registration statements on Form F-1, F-3 and 20-F, in each case as amended. Focus Media does not undertake any obligation to update any forward-looking statement, except as required under applicable law.  

This release is not an offer of securities for sale in the United States.  Securities may not be offered or sold in the United States absent registration or an exemption from registration.  Any public offering of securities to be made in the United States will be made by means of a prospectus that may be obtained from the issuer or selling security holder and that will contain detailed information about the company and management, as well as financial statements.

ABOUT FOCUS MEDIA HOLDING LIMITED

Focus Media Holding Limited (Nasdaq: FMCN) operates China's largest lifestyle community media network, tracking the lifestyle of the consumers and using its media advertising platforms for residential communities, office buildings, shopping malls and movie theaters.  Through its multi-platform digital media platforms, as of December 31, 2010, Focus Media's digital out-of-home advertising network had approximately 213,000 LCD displays (including the LCD display network and in-store network) and approximately 336,000 advertising in-elevator poster and digital frames, installed in 184 cities throughout China.  For more information about Focus Media, please visit our website at http://ir.focusmedia.cn.


 

 

Focus Media Holding Limited

 

 

UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS

 

 

(U.S Dollars in Thousands)

 

 

 

 

 

2010-12-31

 

2010-9-30

 

 

 

 

 

 

ASSETS

 

 

 

 

Current assets

 

 

 

 

Cash and cash equivalents

 

454,476

 

383,253

 

 

Held-to-maturity investments

 

137,551

 

116,100

 

 

Accounts receivable, net

 

157,329

 

165,235

 

 

Prepaid expenses and other current assets

 

53,352

 

31,632

 

 

Deposit paid for acquisition of subsidiaries

 

1,163

 

1,045

 

 

Rental deposits

 

46,614

 

45,543

 

 

Other current assets

 

1,820

 

1,984

 

 

Total current assets

 

852,305

 

744,792

 

 

Rental deposits, non-current

 

5,682

 

7,086

 

 

Equipment, net

 

68,887

 

68,302

 

 

Acquired intangible assets, net

 

24,162

 

27,895

 

 

Goodwill

 

425,335

 

415,014

 

 

Other long term assets

 

7,732

 

14,209

 

 

Total assets

 

1,384,103

 

1,277,298

 

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

 

Current liabilities

 

 

 

 

Accounts payable

 

16,589

 

19,333

 

 

Accrued expenses and other current liabilities

 

121,764

 

90,413

 

 

Income taxes payable

 

8,890

 

8,774

 

 

Amount due to Related parties

 

1,791

 

-

 

 

Deferred tax liabilities

 

23,628

 

11,850

 

 

Total current liabilities

 

172,662

 

130,370

 

 

Deferred tax liabilities, non-current

 

9,998

 

4,560

 

 

Total liabilities

 

182,660

 

134,930

 

 

 

 

 

 

Equity

 

 

 

 

Ordinary shares

 

34

 

33

 

 

Additional paid in capital

 

1,685,073

 

1,680,616

 

 

Subscription receivable

 

(91)

 

(980)

 

 

Accumulated deficit

 

(562,953)

 

(610,107)

 

 

Accumulated other comprehensive income

 

78,416

 

71,642

 

 

Total Focus Media equity

 

1,200,479

 

1,141,204

 

 

Noncontrolling interests

 

964

 

1,164

 

 

Total equity

 

1,201,443

 

1,142,368

 

 

Total liabilities and equity

 

1,384,103

 

1,277,298

 

 

 

 

 




 

 

Focus Media Holding Limited

 

 

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

 

 

(U.S Dollar in thousands, except earnings per ADS and ADS data)

 

 

 

 

 

Three months ended

 

Twelve months ended

 

 

 

2010-12-31

 

2010-9-30

 

2009-12-31

 

2010-12-31

 

2009-12-31

 

 

 

 

 

 

 

 

 

Revenues

 

 

 

 

 

 

 

LCD display network and other:

 

107,258

 

96,182

 

73,372

 

348,620

 

239,171

 

 

-LCD display network

 

101,455

 

91,654

 

70,660

 

328,592

 

229,424

 

 

-Movie theater network

 

5,803

 

4,528

 

2,712

 

20,028

 

9,747

 

 

In-store network

 

10,865

 

10,389

 

8,173

 

41,740

 

33,538

 

 

Poster frame network

 

43,554

 

35,496

 

29,310

 

134,086

 

108,526

 

 

Traditional outdoor billboard network

 

13,261

 

9,135

 

10,155

 

41,750

 

50,797

 

 

Total gross revenues

 

174,938

 

151,202

 

121,010

 

566,196

 

432,032

 

 

Less: Sales taxes

 

15,238

 

13,850

 

10,106

 

49,881

 

34,869

 

 

Total net revenue (note 1)

 

159,700

 

137,352

 

110,904

 

516,315

 

397,163

 

 

 

 

 

 

 

 

 

Cost of revenues

 

 

 

 

 

 

 

LCD display network and other:

 

24,094

 

22,551

 

16,805

 

81,362

 

82,820

 

 

-LCD display network

 

19,058

 

19,023

 

14,623

 

67,513

 

75,757

 

 

-Movie theater network

 

5,036

 

3,528

 

2,182

 

13,849

 

7,063

 

 

In-store network

 

6,094

 

5,997

 

2,388

 

23,432

 

24,170

 

 

Poster frame network

 

25,071

 

21,670

 

17,649

 

84,487

 

95,401

 

 

Traditional outdoor billboard network

 

9,870

 

7,069

 

8,368

 

32,409

 

38,682

 

 

Total cost of revenues

 

65,129

 

57,287

 

45,210

 

221,690

 

241,073

 

 

Gross profit

 

94,571

 

80,065

 

65,694

 

294,625

 

156,090

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

 

 

 

 

 

General and administrative

 

16,763

 

24,942

 

32,362

 

79,760

 

88,833

 

 

Selling and marketing

 

29,927

 

24,474

 

19,138

 

103,722

 

79,787

 

 

Impairment loss

 

-

 

-

 

14,027

 

5,736

 

65,274

 

 

Other operating (income) expenses, net

 

(6,296)

 

(2,699)

 

(1,410)

 

(14,144)

 

13,641

 

 

Total operating expenses

 

40,394

 

46,717

 

64,117

 

175,074

 

247,535

 

 

 

 

 

 

 

 

 

Operating profit (loss)

 

54,177

 

33,348

 

1,577

 

119,551

 

(91,445)

 

 

Interest income

 

1,812

 

2,667

 

1,337

 

7,260

 

4,946

 

 

Other expense

 

-

 

-

 

-

 

1,288

 

-

 

 

Income (loss) from continuing operations before income taxes

 

55,989

 

36,015

 

2,914

 

125,523

 

(86,499)

 

 

Provision for income taxes

 

8,731

 

2,561

 

6,043

 

22,430

 

8,776

 

 

Net income (loss) from continuing operations

 

47,258

 

33,454

 

(3,129)

 

103,093

 

(95,275)

 

 

 

 

 

 

 

 

 

Net income (loss) from discontinued operations, net of tax

 

-

 

79,341

 

(53,541)

 

83,172

 

(114,459)

 

 

Net income (loss)

 

47,258

 

112,795

 

(56,670)

 

186,265

 

(209,734)

 

 

 

 

 

 

 

 

 

Less: Net income attributable to noncontrolling interests

 

104

 

58

 

324

 

1,991

 

3,524

 

 

Net income (loss) attributable to Focus Media

 

47,154

 

112,737

 

(56,994)

 

184,274

 

(213,258)

 

 

 

 

 

 

 

 

 

Net income (loss) from continuing operations per ADS

 

 

 

 

 

 

 

-basic

 

0.35

 

0.24

 

(0.02)

 

0.73

 

(0.73)

 

 

-diluted

 

0.33

 

0.23

 

(0.02)

 

0.70

 

(0.73)

 

 

 

 

 

 

 

 

 

Net income (loss) from discontinued operations per ADS

 

 

 

 

 

 

 

-basic

 

-

 

0.56

 

(0.40)

 

0.59

 

(0.88)

 

 

-diluted

 

-

 

0.54

 

(0.40)

 

0.57

 

(0.88)

 

 

 

 

 

 

 

 

 

Net income (loss) attributable to Focus Media per ADS

 

 

 

 

 

 

 

-basic

 

0.35

 

0.79

 

(0.42)

 

1.30

 

(1.64)

 

 

-diluted

 

0.33

 

0.76

 

(0.42)

 

1.26

 

(1.64)

 

 

 

 

 

 

 

 

 

ADS used in calculating basic income (loss) per ADS

 

135,679,003

 

141,944,371

 

134,562,342

 

141,569,314

 

129,735,639

 

 

ADS used in calculating diluted income (loss) per ADS

 

141,661,330

 

147,490,755

 

134,562,342

 

146,331,673

 

129,735,639

 

 

Note 1: Details of net revenues by segment are as follows (U.S. Dollars in thousands):


 

 

 

 

 

 

 

 




 

 

 

Three months ended

 

Twelve months ended

 

 

 

2010-12-31

 

2010-9-30

 

2009-12-31

 

2010-12-31

 

2009-12-31

 

 

Gross revenues

 

 

 

 

 

 

 

LCD display network

 

101,455

 

91,654

 

70,660

 

328,592

 

229,424

 

 

Movie theater network

 

5,803

 

4,528

 

2,712

 

20,028

 

9,747

 

 

In-store network

 

10,865

 

10,389

 

8,173

 

41,740

 

33,538

 

 

Poster frame network

 

43,554

 

35,496

 

29,310

 

134,086

 

108,526

 

 

Traditional outdoor billboard network

 

13,261

 

9,135

 

10,155

 

41,750

 

50,797

 

 

Total gross revenues

 

174,938

 

151,202

 

121,010

 

566,196

 

432,032

 

 

Less: Sales taxes

 

 

 

 

 

 

 

LCD display network

 

9,397

 

8,755

 

6,539

 

30,950

 

20,625

 

 

Movie theater network

 

579

 

651

 

91

 

1,933

 

311

 

 

In-store network

 

1,026

 

981

 

784

 

3,963

 

3,192

 

 

Poster frame network

 

3,925

 

3,269

 

2,513

 

12,193

 

9,564

 

 

Traditional outdoor billboard network

 

311

 

194

 

179

 

842

 

1,177

 

 

Total sales tax

 

15,238

 

13,850

 

10,106

 

49,881

 

34,869

 

 

Net revenues

 

 

 

 

 

 

 

LCD display network

 

92,058

 

82,899

 

64,121

 

297,642

 

208,799

 

 

Movie theater network

 

5,224

 

3,877

 

2,621

 

18,095

 

9,436

 

 

In-store network

 

9,839

 

9,408

 

7,389

 

37,777

 

30,346

 

 

Poster frame network

 

39,629

 

32,227

 

26,797

 

121,893

 

98,962

 

 

Traditional outdoor billboard network

 

12,950

 

8,941

 

9,976

 

40,908

 

49,620

 

 

Total net revenues

 

159,700

 

137,352

 

110,904

 

516,315

 

397,163

 

 

 

 

 

 

 

 



Focus Media Holding Limited

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASHFLOWS

(U.S. Dollar in thousands)

 

 

 

Three months ended

 

Twelve months ended

 

 

 

2010-12-31

 

2009-12-31

 

2010-12-31

 

2009-12-31

 

 

Operating activities:

 

 

 

 

 

 

Net income (loss)

 

47,258

 

(56,670)

 

186,265

 

(209,734)

 

 

Adjustments to reconcile net income (loss) to net cash provided by operating activities:

 

 

 

 

 

 

Bad debt expenses  

 

(750)

 

5,140

 

455

 

29,076

 

 

Share-based compensation  

 

6,795

 

39,040

 

45,592

 

66,503

 

 

Depreciation

 

6,478

 

7,933

 

28,270

 

35,450

 

 

Amortization of acquired intangible assets

 

4,548

 

4,672

 

17,606

 

27,279

 

 

Loss (profit) on disposal of subsidiaries and equity investment and other long-lived assets

 

-

 

39,111

 

(76,167)

 

67,526

 

 

Impairment charges for goodwill, acquired intangible assets and fixed assets

 

-

 

14,027

 

5,736

 

113,045

 

 

Impairment charges for certain other assets

 

-

 

 

 

40,319

 

 

Others

 

77

 

(1,906)

 

318

 

 

 

Net changes in current assets and current liabilities, net of effects of acquisitions

 

43,586

 

20,914

 

(22,853)

 

(8,741)

 

 

Net cash provided by operating activities  

 

107,992

 

72,261

 

185,222

 

160,723

 

 

 

 

 

 

 

 

Investing activities:

 

 

 

 

 

 

Purchase of equipment and other long term assets  

 

(7,092)

 

(987)

 

(18,693)

 

(10,655)

 

 

Payment paid to acquired subsidiaries

 

(13,881)

 

(19,301)

 

(40,186)

 

(92,412)

 

 

Proceeds received from the sale of short term investments

 

-

 

-

 

29,290

 

-

 

 

Proceeds used in investment in held-to-maturity investment

 

(21,450)

 

-

 

(137,551)

 

(28,391)

 

 

Proceeds received from disposal of fixed assets

 

162

 

 

471

 

196

 

 

Others

 

-

 

329

 

-

 

329

 

 

Disposal of subsidiaries

 

-

 

(9,328)

 

76,067

 

(27,316)

 

 

Net cash used in investing activities

 

(42,261)

 

(29,287)

 

(90,602)

 

(158,249)

 

 

 

 

 

 

 

 

Financing activities:

 

 

 

 

 

 

Cash used for share repurchase

 

-

 

-

 

(236,716)

 

-

 

 

Collection (payment) of deposit for share repurchase

 

-

 

-

 

(36)

 

-

 

 

Capital injection from minority shareholders

 

-

 

-

 

10,980

 

-

 

 

Proceeds from issuance of ordinary shares, net of issuance costs

 

784

 

142,437

 

3,171

 

144,499

 

 

Net cash provided by/(used in) financing activities  

 

784

 

142,437

 

(222,601)

 

144,499

 

 

Effect of exchange rate changes  

 

4,708

 

(359)

 

14,298

 

(1,730)

 

 

 

 

 

 

 

 

Net increase (decrease) in cash and cash equivalents  

 

71,223

 

185,052

 

(113,683)

 

145,243

 

 

Cash and cash equivalents, beginning of period

 

383,253

 

383,107

 

568,159

 

422,916

 

 

 

 

 

 

 

 

Cash and cash equivalents, end of period

 

454,476

 

568,159

 

454,476

 

568,159

 

 

 

 

 

 

 

 

Supplemental disclosure of cash flow information:

 

 

 

 

 

 

Income taxes paid  

 

4,238

 

2,787

 

32,031

 

12,965

 

 

 

 

 

 

 

 

Supplemental disclosure of non-cash investing activity:

 

 

 

 

 

 

 Accrual for acquisition of subsidiaries

 

4,920

 

20,326

 

4,920

 

20,326

 

 

 

 

 

 

 
Source: Focus Media Holding Limited
Related Stocks:
NASDAQ:FMCN
collection