SHANGHAI, China, Aug. 18 /PRNewswire-FirstCall/ -- Focus Media Holding
Limited (Nasdaq: FMCN), China's leading multi-platform digital media
company, today announced its unaudited financial results for the second
quarter ended June 30, 2008.
Highlights for second quarter 2008:
-- Total revenues grew 106.8% year-over-year and 31.1% quarter-over-
quarter to $211.7 million.
-- GAAP net income for the second quarter was $36.1 million or $0.28 per
fully diluted ADS.
-- Focus Media provides gross margin, operating margin, net income and
earnings per ADS on a non-GAAP basis that exclude non-cash share-based
compensation expense, acquired intangible assets amortization expense
and one-time items to enable investors to better assess the Company's
operating performance. The non-GAAP measures are described below and
reconciled to the corresponding GAAP measure in the section below
titled "Use of non-GAAP Financial Measures". Net income excluding non-
cash share-based compensation expenses, amortization of acquired
intangible assets resulting from acquisitions and one-time charges
relating to our discontinued operations (non-GAAP) for the second
quarter was $57.5 million or $0.44 per fully diluted ADS, exceeding
company guidance of $54 million to $55 million.
-- In the second quarter of 2008, digital out-of-home advertising revenue
was $135.4 million, up 76.2% year-over-year and 24.4% quarter-over-
quarter.
-- Advertising service revenue from our commercial location network,
grew 58.9% year-over-year and 29.9% quarter-over-quarter to
$81.1 million.
-- Advertising service revenue from our in-store network, including
revenues from CGEN Digital Media Company Limited ("CGEN"), was
$17.0 million, an increase of 135.0% year-over-year and a slight
decrease from $17.3 million in the previous quarter, as we
continued to make effort to optimize the combined in-store network
coverage during the integration of CGEN acquisition.
-- Advertising service revenue from our in-elevator poster frame
network grew 101.2% year-over-year and 27.9% quarter-over-quarter
to $37.3 million.
-- Internet advertising revenue was $76.1 million in the second quarter of
2008, up 201.7% year-over-year and 53.6% quarter-over-quarter.
"We saw strong revenue and earnings growth in the second quarter of
2008. As a result of our focus on core businesses, our operating cash flow
increased significantly from the previous quarter. Although our business
was negatively impacted by the earthquake in May, business conditions
rebounded quickly in June. In addition, we expanded our network capacity
significantly in the second quarter. For example, the total installed base
of digital poster frames exceeded 25,000 units as of June 30, 2008 and is
well on its way towards our goal of a 50,000 to 60,000 installation base by
the year end," said Dr. Tan Zhi, CEO of Focus Media. "While we continue to
see strong advertising demand from consumer goods advertisers in China, in
particular, non-Olympic-sponsor advertisers are increasing their
advertising spending in the later half of the year after the Olympic Games.
Our large scale and highly effective media coverage of high-end urban
consumers in China differentiates us from competition. Our outlook for the
remainder of 2008 and 2009 is getting stronger."
Second Quarter Financial Results
For the second quarter of 2008, Focus Media reported total revenues
from continuing operations of $211.7 million, an increase of 106.8%
compared to $102.4 million for the second quarter of 2007, and an increase
of 31.1% compared to $161.6 million for the first quarter of 2008.
Our total digital out-of-home advertising revenue was $135.4 million in
the second quarter of 2008, an increase of 76.2% from $76.9 million in the
second quarter of 2007, and a sequential increase of 24.4% from $108.9
million in the first quarter of 2008. In the second quarter of 2008,
commercial location advertising revenue was $81.1 million, contributing
59.9% of total digital out-of-home advertising revenue. Advertising service
revenue from our in-store network was $17.0 million, or 12.6% of total
digital out-of-home advertising revenue. Advertising service revenue from
our in-elevator poster frame network placed primarily in the elevators of
residential buildings was $37.3 million in the second quarter of 2008, or
27.5% of total digital out-of- home advertising revenue.
As of June 30, 2008, the total installed base of LCD displays and
digital frames in our commercial location network was 123,140 nationwide,
including 117,440 displays through our directly owned networks, and 5,700
displays through our regional distributors. The total number of displays
installed in our in-store network including CGEN was 58,493 as of June 30,
2008, decreasing slightly from 61,420 as of March 31, 2008 due to our
continuing effort to optimize the combined in-store network coverage during
the integration of CGEN following our acquisition of it. The total number
of non-digital frames available for sale on our poster frame network was
250,966 as of June 30, 2008 and in addition, as of June 30, 2008, we had
25,019 digital frames installed in our poster frame network.
Internet advertising service revenue was $76.1 million in the second
quarter of 2008, an increase of 201.7% compared to $25.2 million for the
second quarter of 2007, and an increase of 53.6% compared to $49.6 million
for the first quarter of 2008.
Gross profit for the second quarter of 2008 was $89.4 million,
representing an increase of 61.5% compared to $55.3 million in the second
quarter of 2007 and a 36.5% increase compared to $65.5 million in the first
quarter of 2008. In the second quarter 2008, GAAP gross margin for the
company was 42.2%, increasing from 40.5% in the first quarter of 2008.
Excluding non-cash share-based compensation expense of $0.4 million and
acquisition-related intangible asset amortization expense of $7.2 million
in the cost of revenues, gross margin (non-GAAP) was 45.8% in the second
quarter of 2008. In the second quarter of 2008, excluding non-cash
share-based compensation expense and acquisition-related intangible asset
amortization expense, our digital out-of-home gross margin (non-GAAP)
improved to 56.4% from 53.5% in the first quarter of 2008, and our Internet
advertising gross margin (non-GAAP) improved to 26.9% from 26.3% in the
previous quarter.
In the second quarter of 2008, operating expenses totaled $46.1
million, including $3.3 million in acquired intangible asset amortization
resulting from acquisitions and non-cash share-based compensation expense
of $10.0 million. Selling and marketing expenses in the second quarter
totaled $27.4 million, including $3.3 million in acquired intangible asset
amortization and $4.6 million in share compensation expense. General and
administrative expense in the second quarter was $20.7 million, including
$5.4 million in share compensation expense. Our operating margin in the
second quarter of 2008 was 20.4% compared to 16.3% in the previous quarter.
Excluding non-cash share-based compensation expense and acquired intangible
asset amortization expense, our operating margin (non-GAAP) was 30.3% in
the second quarter 2008 compared to 28.2% in the first quarter of 2008.
Total intangible amortization expense in the second quarter of 2008
resulting from historical acquisitions was $10.4 million. Non-cash share-
based compensation expense was $10.4 million in the second quarter of 2008.
Total income tax expense was $8.8 million. We incurred an additional $0.6
million net expenses relating to the restructuring of our mobile handset
advertising business.
Net income for the second quarter of 2008 was $36.1 million. Net income
excluding non-cash share-based compensation expense, acquired intangible
assets amortization expense resulting from acquisitions and the
non-recurring impairment charge resulted from the restructuring of mobile
handset advertising business in the second quarter of 2008 (non-GAAP) was
$57.5 million, or $0.44 per fully diluted ADS.
Second quarter 2008 operating cash flow was $45.3 million. Our capital
expenditure was $29.9 million, mostly for purchase of digital frames and
our LED equipments in Beijing Central Business District (CBD) area. In the
second quarter of 2008, we incurred $11.7 million in cash outflow,
representing the cash held by our wireless subsidiaries upon disposal,
which amount has been fully provided in the impairment charges resulting
from wireless handset advertising business in the first quarter of 2008.
Day sales outstanding ("DSO") was 124 days in the second quarter. As of
June 30, 2008, the company had cash and cash equivalents of $361.5 million.
BUSINESS OUTLOOK
The Company estimates its total revenues for the third quarter of 2008
will range from $225 million to $235 million. Third quarter 2008 net income
excluding share-based compensation expenses and amortization of intangible
assets resulting from acquisitions (non-GAAP) is expected to be between $70
million and $72 million or $0.53 to $0.54 per fully diluted ADS based on
133 million average total ADS-equivalent-shares outstanding.
ANNOUNCEMENTS
Diana Chen, our Chief Operating Officer, has recently left the company
due to personal reasons. Diana was responsible for tier-II market
development for our commercial locations network and has contributed
tremendously to the growth of Focus Media during the last 3 years. Because
we have recently appointed several regional managers to manage the
operations in the tier-II markets, we will not seek to fill the COO vacancy
in the near future.
Focus Media will hold an Investor Day meeting on Friday September 5,
2008 at the New York Marriott Marquis, 1535 Broadway (between 45th and 46th
Streets), New York City, to provide general updates on the Company's
business. Presentations by Focus Media's management team are scheduled to
begin at 9:00 a.m. and conclude by approximately 12:00 p.m. New York local
time.
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, non-GAAP gross margin, non-GAAP operating margin, non-GAAP
net income and non-GAAP earnings per fully diluted ADS, all excluding
non-cash share-based compensation and acquired intangible asset
amortization expense resulting from acquisitions. 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 the same consistent
method from quarter to quarter. 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 share data)
(Unaudited)
1. Reconciliation of GAAP gross profit, gross margin to non-GAAP gross
profit and gross margin.
Three months ended June 30, 2008
GAAP (a) (b) Non-GAAP
Gross profit
Commercial location 50,658 420 1,900 52,978
network
In-store network (1,408) - 882 (526)
In-elevator poster
frame network 21,647 - 2,348 23,995
Digital out-of-home 70,897 420 5,130 76,447
Internet Advertising 18,466 - 2,044 20,510
Others 9 - - 9
Total 89,372 420 7,174 99,692
Gross margin
Commercial location 62.5% 0.5% 2.3% 65.3%
network
In-store network (8.3%) 0.0% 5.2% (3.1%)
In-elevator poster
frame network 58.0% 0.0% 6.3% 64.3%
Digital out-of-home 52.3% 0.3% 3.8% 56.4%
Internet Advertising 24.3% 0.0% 2.7% 26.9%
Others 5.3% 0.0% 0.0% 5.3%
Total 42.2% 0.2% 3.4% 45.8%
Three months ended March 31, 2008
GAAP (a) (b) Non-GAAP
Gross profit
Commercial location
network 35,240 304 1,962 37,506
In-store network 28 - 857 885
In-elevator poster
frame network 17,533 - 2,348 19,881
Digital out-of-home 52,801 304 5,167 58,272
Internet Advertising 10,872 - 2,164 13,036
Others 1,787 - - 1,787
Total 65,460 304 7,331 73,095
Gross margin
Commercial location
network 56.4% 0.5% 3.1% 60.1%
In-store network 0.2% 0.0% 5.0% 5.1%
In-elevator poster
frame network 60.1% 0.0% 8.0% 68.1%
Digital out-of-home 48.5% 0.3% 4.7% 53.5%
Internet Advertising 21.9% 0.0% 4.4% 26.3%
Others 57.8% 0.0% 0.0% 57.8%
Total 40.5% 0.2% 4.5% 45.2%
(a) To adjust share-based compensation expenses
(b) To adjust amortization of acquisition related intangible assets
2. Reconciliation of net income, earnings per ADS and operating margin
from GAAP to non-GAAP:
Three months ended Six months ended
2008-6-30 2007-6-30 2008-3-31 2008-6-30 2007-6-30
GAAP net income /
(loss)
attributable
to shareholders $36,132 $37,715 $(53,810) $(17,678) $54,007
Amortization of
acquired intangible
assets 10,428 2,672 10,680 21,108 4,604
Share-based
compensation 10,421 4,919 8,624 19,045 9,436
Net loss from
discontinued
operations 562 - 79,322 79,884 -
Non-GAAP net
income $57,543 $45,306 $44,816 $102,359 $68,047
GAAP income/(loss)
per ADS - basic $0.29 $0.33 $(0.42) $(0.14) $0.48
GAAP income/(loss)
per ADS -
diluted $0.28 $0.32 $(0.41) $(0.13) $0.47
Non-GAAP income per
ADS - basic $0.45 $0.39 $0.35 $0.80 $0.61
Non-GAAP income per
ADS - diluted $0.44 $0.38 $0.34 $0.78 $0.59
Shares used in
calculating
diluted
GAAP /
Non-GAAP
income per
ADS 128,339,961 115,701,282 128,049,333 128,193,487 112,102,181
Shares used in
calculating
diluted
GAAP /
Non-GAAP
income per
ADS 130,776,141 119,385,064 131,394,654 131,057,713 115,473,182
GAAP income from
operations $43,290 $32,518 $26,310 $69,600 $52,608
Amortization of
acquired intangible
assets 10,428 2,336 10,680 21,108 4,604
Share-based
compensation 10,421 4,919 8,624 19,045 9,436
Non-GAAP income from
operations $64,139 $39,773 $45,614 $109,753 $66,648
Non-GAAP operating
margin 30.3% 38.8% 28.2% 29.4% 39.0%
TODAY'S CONFERENCE CALL
The Company will host a conference call to discuss the second quarter
2008 results at 9:00 p.m. U.S. Eastern Standard Time on August 17, 2008
(6:00 p.m. U.S. Pacific Time on August 17, 2008 and 9:00 a.m. Beijing/Hong
Kong Time on August 18, 2008). The dial-in details for the live conference
call are set forth below: U.S. Toll Free Number +1-866-270-6057, Hong Kong
dial-in number +852-3002-1672, International dial-in number
+1-617-213-8891; Pass code: 41966091.
A replay of the call will be available from August 18, 2008 until
August 25, 2008 (US Eastern Standard 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 74725216. A live
and archived web cast of this call will be available on the Focus Media web
site at http://ir.focusmedia.cn
ABOUT FOCUS MEDIA HOLDING LIMITED
Focus Media Holding Limited (Nasdaq: FMCN) is China's leading multi-
platform digital media company, operating the largest out-of-home
advertising network in China using audiovisual digital displays, based on
the number of locations and number of flat-panel television displays in our
network, and is also a leading provider of mobile handset advertising and
Internet marketing solutions in China. Through Focus Media's multi-platform
digital advertising network, the company reaches urban consumers at
strategic locations and point- of-interests over a number of media formats,
including audiovisual television displays in buildings and stores,
advertising poster frames and other new and innovative media, such as
outdoor light-emitting diode or LED digital billboard, mobile handset
advertising networks and Internet advertising platforms. As of June 30,
2008, Focus Media's digital out-of-home advertising network had
approximately 123,100 LCD display/digital frames in its commercial location
network, approximately 58,500 LCD displays in its in-store network and
approximately 275,900 advertising in-elevator poster and digital frames,
installed in over 90 cities throughout China, and approximately 200 outdoor
LED billboard displays in Shanghai. For more information about Focus Media,
please visit our website at ir.focusmedia.cn.
SAFE HARBOR: FORWARD-LOOKING STATEMENTS
This announcement contains forward-looking statements. These statements
are made under the "safe harbor" provisions of the U.S. 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. Among other things, the Business Outlook section and quotations
from management in this press release, as well as Focus Media's strategic
and operational plans, contain forward-looking 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. 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, F-6 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.
Focus Media Holding Limited
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS
(U.S. Dollars in thousands)
2008-6-30 2007-12-31
ASSETS
Current assets
Cash and cash equivalents $361,515 $450,416
Investment in equity
securities and bank notes 48,476 90,145
Accounts receivables, net 321,361 206,102
Inventories 1,891 1,654
Prepaid expenses and other
current assets 26,080 58,885
Deposit paid for acquisition
of subsidiaries 43,815 40,402
Amount due from related parties 6,057 5,092
Rental deposits 38,524 28,763
Total current assets $847,719 $881,459
Rental deposits 5,872 5,302
Equipment, net 156,175 95,478
Acquired intangible assets, net 190,609 155,717
Goodwill 1,123,414 943,398
Other long term assets 44,330 58,183
Total assets $2,368,119 $2,139,537
LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities
Accounts payable $97,592 $50,379
Accrued expenses and other
current liabilities 206,805 190,313
Income taxes payable 29,462 21,391
Amount due to related parties 22,767 12,977
Deferred tax liabilities 14,966 1,227
Total liabilities of
discontinued operations 7,536 -
Total current liabilities $379,128 $276,287
Deferred tax liabilities 9,807 6,393
Total liabilities $388,935 $282,680
Minority interests 3,423 1,913
Shareholders' equity
Ordinary shares 33 32
Additional paid in capital 1,679,870 1,581,580
Retained earnings 219,041 236,718
Accumulated other
comprehensive income 76,817 36,614
Total shareholders' equity $1,975,761 $1,854,944
Total liabilities and
shareholders' equity $2,368,119 $2,139,537
Focus Media Holding Limited
UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS
(U.S. Dollar in thousands, except share data)
Three months ended Six months ended
2008-6-30 2007-6-30 2008-3-31 2008-6-30 2007-6-30
Gross revenues
(note 4):
Digital out-
of-home:
Commercial
locations $87,110 $55,368 $68,131 $155,241 $90,286
In-store
network 18,797 7,998 19,077 37,874 15,324
In-elevator
poster frame
network 40,763 20,347 31,841 72,604 34,201
Internet
advertising 78,858 26,418 51,450 130,308 26,418
Other revenue 171 305 3,090 3,261 686
Total gross
revenues 225,699 110,436 173,589 399,288 166,915
Less: Sales
taxes 13,956 8,043 12,026 25,982 13,190
Total revenues 211,743 102,393 161,563 373,306 153,725
Cost of
revenues
(note 5):
Digital out-
of-home
Commercial
locations 30,456 18,055 27,215 57,671 30,953
In-store
network 18,428 5,187 17,243 35,671 10,214
In-elevator
poster frame
network 15,666 5,265 11,646 27,312 10,011
Internet
advertising 57,659 18,405 38,696 96,355 18,405
Total advertising
service costs 122,209 46,912 94,800 217,009 69,583
Other costs 162 138 1,303 1,465 303
Total cost of
revenues 122,371 47,050 96,103 218,474 69,886
Gross profit 89,372 55,343 65,460 154,832 83,839
Operating expenses:
General and
administrative
(note 5) 20,702 11,290 18,568 39,270 19,868
Selling and
marketing
(note 5) 27,392 12,656 22,412 49,804 21,994
Other operating
(income)/
expenses, net (2,012) (1,121) (1,830) (3,842) (2,377)
Total operating
expenses 46,082 22,825 39,150 85,232 39,485
Income from
operations 43,290 32,518 26,310 69,600 44,354
Interest
income, net 1,150 1,934 2,347 3,497 4,650
Other income
(expenses),
net 2,017 (55) 223 2,240 15
Income before
tax and
minority
interests 46,457 34,397 28,880 75,337 49,019
Income tax
expense
- Current 9,647 2,472 5,749 15,396 3,437
- Deferred (882) (500) (713) (1,595) (625)
Total income
taxes 8,765 1,972 5,036 13,801 2,812
Income before
minority
interests 37,692 32,425 23,844 61,536 46,207
Minority
Interests 999 13 198 1,197 (18)
Net income
from continued
operations 36,693 32,412 23,646 60,339 46,225
(Net loss)/
income from
discontinued
operations (616) 5,649 (76,852) (77,468) 8,256
Income tax (55) 346 604 549 474
Net income/
(loss) from
discontinued
operations (561) 5,303 (77,456) (78,017) 7,782
Net income/
(loss)
attributed to
shareholders $36,132 $37,715 $(53,810) $(17,678) $54,007
Income from
continued
operations -
basic $0.29 $0.28 $0.18 $0.47 $0.41
Income from
continued
operations -
diluted $0.28 $0.27 $0.18 $0.46 $0.40
Income from
discontinued
operations -
basic $(0.00) $0.05 $(0.60) $(0.61) $0.07
Income from
discontinued
operations -
diluted $(0.00) $0.05 $(0.60) $(0.60) $0.07
Income per
ADS - basic $0.28 $0.33 $(0.42) $(0.14) $0.48
Income per
ADS - diluted $0.28 $0.32 $(0.41) $(0.13) $0.47
Shares used
in calculating
basic income
per ADS 128,339,961 115,701,282 128,049,333 128,193,487 112,102,181
Shares used
in calculating
diluted income
per ADS 130,776,141 119,385,064 131,394,654 131,057,713 115,473,182
Focus Media Holding Limited
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASHFLOWS
(U.S. Dollar in thousands)
Three months ended Six months ended
2008-6-30 2007-6-30 2008-6-30 2007-6-30
Operating
activities:
Net income/(loss) $36,132 $37,715 $(17,678) $54,007
Adjustments to
reconcile net
income/(loss) to
net cash provided
by operating
activities:
Minority interest 999 13 1,197 (18)
Impairment
provisions for
discontinued
operations (2,267) - 77,054 -
Bad debt provision 2,018 1,620 3,433 2,416
Share based
compensation 10,421 4,919 19,045 9,436
Depreciation and
amortization 7,081 4,269 13,563 8,108
Amortization of
acquired intangible
assets 10,428 2,672 21,109 4,604
Changes in assets
and liabilities,
net of effects of
acquisitions (19,533) (21,754) (64,828) (21,983)
Net cash provided
by operating
activities 45,279 29,454 52,895 56,570
Investing
activities:
Purchase of equipment
and other long term
assets (29,947) (15,274) (48,742) (25,265)
Acquisition of an
intangible asset - (105) (1,767) (105)
Purchase of
subsidiaries, net
of cash acquired (19,155) (4,514) (104,145) (56,774)
Disposal of
subsidiaries (11,694) - (11,694) -
Deposits paid to
acquire
subsidiaries - (15,198) (13,369) (35,268)
Sales /(purchase)
of equity
securities and bank
notes 82,428 - 44,741 -
Investment in debt
securities - (18,735) - (40,715)
Net cash provided
/(used) in
investing
activities 21,632 (53,826) (134,976) (158,127)
Financing
activities:
Proceeds from
issuance of
ordinary shares,
net of issuance
costs 2,843 3,063 7,347 120,258
Proceeds from
short-term debts - - 370 -
Capital injection
from minority
shareholders - - 214 97
Repayment of short-
term debts (370) (656) (30,412) (3,771)
Net cash provided
by/(used in)
financing
activities 2,473 2,407 (22,481) 116,584
Effect of exchange
rate changes (3,837) 4,994 15,661 7,955
Net (decrease)
increase in cash
and cash
equivalents 65,547 (16,971) (88,901) 22,982
Cash and cash
equivalents,
beginning of period 295,968 204,563 450,416 164,610
Cash and cash
equivalents, end of
period $361,515 $187,592 $361,515 $187,592
Supplemental
disclosure of cash
flow information:
Income taxes paid $7,156 $297 $8,946 $577
Interest paid - - - -
Supplemental disclosure
of non-cash investing
activity:
Acquisition of
subsidiaries:
Value of ordinary
share consideration $71,927 $11,769 $71,927 $166,050
Accounts payable $17,401 $1,129 $17,401 $1,129
Notes:
Note 1: Basic income per ADS is computed by dividing income
attributable to holders of ordinary shares by the weighted
average number of ADS outstanding during the year/period.
Diluted income per ADS reflects the potential dilution that
could occur if securities or other contracts to issue ADS were
exercised or converted into ADS.
Note 2: The conversion of Renminbi ("RMB") amounts into USD amounts is
based on the rate of USD1 = RMB6.8591 on June 30, 2008 for
balance sheet accounts which dominated in RMB.
Note 3: Following the restructuring of our mobile handset advertising
business, we have disposed of, or have determined to dispose
of, 9 subsidiaries, which were mainly focusing on the push
based mobile advertising business. Each of these subsidiaries
represented a component of an entity as defined by SFAS No.144
"Accounting for the impairment or Disposal of Long-lived
Assets". As such, we have classified these subsidiaries as a
discontinued operation for all periods presented. Revenue
related to discontinued operations was approximately $0.4
million, $10.9 million and $11.3 million for each of the three
months ended June 30, 2008, 2007 and March 31, 2008,
respectively.
Note 4: Details of net revenues are as follows
(U.S. Dollars in thousands):
Three months ended Six months ended
2008-6-30 2007-6-30 2008-3-31 2008-6-30 2007-6-31
Gross revenues (note 4):
Gross Advertising
Service Revenue:
Digital out-of-home:
Commercial locations
- Unrelated
parties $86,452 $55,321 $67,754 $154,206 $87,734
- Related
parties 658 47 377 1,035 2,552
Total Commercial
Locations 87,110 55,368 68,131 155,241 90,286
In-store
Network
- Unrelated
parties 18,797 7,998 19,077 37,874 14,009
- Related
parties - - - - 1,315
Total in-store
network 18,797 7,998 19,077 37,874 15,324
In-elevator
Poster Frame
Network
- Unrelated
parties 40,763 20,249 31,841 72,604 34,103
- Related
parties - 98 - - 98
Total In-elevator
Poster Frame
Network 40,763 20,347 31,841 72,604 34,201
Internet advertising
- Unrelated
parties 77,394 26,088 51,079 128,473 26,088
- Related
parties 1,464 330 371 1,835 330
Total internet
advertising 78,858 26,418 51,450 130,308 26,418
Gross Advertising
Services Revenue: 225,528 110,131 170,499 396,027 166,229
Less: Sales taxes:
Digital out-of-home:
Commercial
locations: 5,996 4,308 5,676 11,672 7,582
In-store
Network 1,777 754 1,806 3,583 1,442
In-elevator
Poster Frame
Network 3,450 1,799 2,662 6,112 2,984
Internet
advertising 2,733 1,182 1,882 4,615 1,182
Total sales
taxes: 13,956 8,043 12,026 25,982 13,190
Net
Advertising
Service
Revenue 211,572 102,088 158,473 370,045 153,039
Add: Other
revenue: 171 305 3,090 3,261 686
Net revenues: $211,743 $102,393 $161,563 $373,306 $153,725
Note 5: Share-based compensation expense is comprised of the following
(U.S. Dollars in thousands):
Three months ended Six months ended
2008-6-30 2007-6-30 2008-3-31 2008-6-30 2007-6-31
Cost of
revenues $420 $284 $304 $724 $565
Selling and
marketing 4,573 2,084 4,577 9,150 4,145
General and
administrative 5,428 2,551 3,743 9,171 4,726
Sub-total $10,421 $4,919 $8,624 $19,045 $9,436
Note 6: The Company has performed a preliminary purchase price
allocation on its acquisition of CGEN, which occurred in the
first quarter of 2008 based on an internal valuation performed
by management. The purchase price allocation will be finalized
once management has assessed the pending results of independent
third party valuations.
Note 7: Earnings per ADS is based on the new conversion ratio of 1 ADS
to 5 ordinary shares, effective as of April 11, 2007. The
comparative numbers haven been adjusted to reflect the
conversion.
Note 8: The $0.6 million loss from discontinued operations resulting
from mobile handset advertising business restructuring includes
1) additional impairment loss of acquired intangibles and
goodwill of $6.0 million resulting from our discontinue WAP
advertising business; 2) loss from the operation of
discontinued business in the second quarter of 2008 amounting
to $4.9 million; 3) increase in estimated fair value of the
recoverable amount by $2.4 million; and 4) reduction in the
estimated cost to sell by $ 7.7 million.
Focus Media Holding Ltd.
Reconciliation of GAAP to Non-GAAP
(U.S. Dollar in thousands, except percentages, share and per-share data)
(Unaudited)
1. Reconciliation of GAAP gross profit, gross margin to non-GAAP gross
profit and gross margin.
Three months ended June 30, 2008
GAAP (a) (b) Non-GAAP
Gross profit
Commercial location 50,658 420 1,900 52,978
network
In-store network (1,408) - 882 (526)
In-elevator poster 21,647 - 2,348 23,995
frame network
Digital out-of-home 70,897 420 5,130 76,447
Internet Advertising 18,466 - 2,044 20,510
Others 9 - - 9
Total 89,372 420 7,174 96,966
Gross margin
Commercial location 62.5% 0.5% 2.3% 65.3%
network
In-store network (8.3%) 0.0% 5.2% (3.1%)
In-elevator poster 58.0% 0.0% 6.3% 64.3%
frame network
Digital out-of-home 52.3% 0.3% 3.8% 56.4%
Internet Advertising 24.3% 0.0% 2.7% 26.9%
Others 5.3% 0.0% 0.0% 5.3%
Total 42.2% 0.2% 3.4% 45.8%
Three months ended March 31, 2008
GAAP (a) (b) Non-GAAP
Gross profit
Commercial location
network 35,240 304 1,962 37,506
In-store network 28 - 857 885
In-elevator poster
frame network 17,533 - 2,348 19,881
Digital out-of-home 52,801 304 5,167 58,272
Internet Advertising 10,872 - 2,164 13,036
Others 1,787 - - 1,787
Total 65,460 304 7,331 73,095
Gross margin
Commercial location
network 56.4% 0.5% 3.1% 60.1%
In-store network 0.2% 0.0% 5.0% 5.1%
In-elevator poster
frame network 60.1% 0.0% 8.0% 68.1%
Digital out-of-home 48.5% 0.3% 4.7% 53.5%
Internet Advertising 21.9% 0.0% 4.4% 26.3%
Others 57.8% 0.0% 0.0% 57.8%
Total 40.5% 0.2% 4.5% 45.2%
(a) To adjust share-based compensation expenses
(b) To adjust amortization of acquisition related intangible assets
2. Reconciliation of net income, earnings per ADS and operating margin
from GAAP to non-GAAP:
Three months ended Six months ended
2008-6-30 2007-6-30 2008-3-31 2008-6-30 2007-6-30
GAAP net income /
(loss)
attributable to
shareholders $36,132 $37,715 $(53,810) $(17,678) $54,007
Amortization of
acquired intangible
assets 10,428 2,672 10,680 21,108 4,604
Share-based
compensation 10,421 4,919 8,624 19,045 9,436
Loss from impairment
of discontinued
operations
(Note 8) 562 - 79,322 79,884 -
Non-GAAP net
income $57,543 $45,306 $44,816 102,359 $68,047
GAAP income/(loss)
per ADS - basic $0.28 $0.33 $(0.42) $(0.14) $0.48
GAAP income/(loss)
per ADS -
diluted $0.28 $0.32 $(0.41) $(0.13) $0.47
Non-GAAP income per
ADS - basic $0.45 $0.39 $0.35 $0.80 $0.61
Non-GAAP income per
ADS - diluted $0.44 $0.38 $0.34 $0.78 $0.59
Shares used in
calculating diluted
GAAP / Non-GAAP
income per
ADS 128,339,961 115,701,282 128,049,333 128,193,487 112,102,181
Shares used in
calculating diluted
GAAP / Non-GAAP
income per
ADS 130,776,141 119,385,064 131,394,654 131,057,713 115,473,182
GAAP income from
operations $43,290 $32,518 $26,310 $69,600 $52,608
Amortization of
acquired
intangible
assets 10,428 2,336 10,680 21,108 4,604
Share-based
compensation 10,421 4,919 8,624 19,045 9,436
Non-GAAP income
from
operations $64,139 $39,773 $45,614 $109,753 $66,648
Non-GAAP operating
margin 30.3% 38.8% 28.2% 29.4% 39.0%
