BEIJING, August 10, 2012 /PRNewswire-Asia-FirstCall/ -- HiSoft Technology International Limited ("HiSoft" or the "Company") (NASDAQ: HSFT), a leading China-based provider of outsourced information technology and research and development services headquartered in Dalian, China, today announced its unaudited financial results for the second quarter of 2012 ended June 30, 2012.
Key Highlights
Second Quarter 2012 as compared to Second Quarter 2011
"We are pleased to report a solid increase in revenue while maintaining a healthy improvement in our margins in the second quarter 2012," said HiSoft Chief Executive Officer Tiak Koon Loh. "This sound performance testifies to our strong market position and disciplined execution in our growth strategies."
"In the second quarter, our CPS revenue grew by 157% and our Greater China business continued to lead as a growth driver recording a 109% year-over-year increase in revenue. We are also pleased to see positive results reflected in our BFSI revenue which grew 67% year-over-year, contributing 31% of our total revenue. Our domestic BFSI practice remains especially robust," he said.
Loh concluded, "While our underlying operating performance is solid, we cannot ignore weaker economic conditions in much of the world which may moderate our growth. Despite macro-economic uncertainties, we believe our sturdy foundation of domain expertise, global presence, wide range of service lines and talented human resource pool will enable us to drive the delivery of quality services and deliver sustainable growth."
[1] Each American depositary share ("ADS") represents 19 common shares. |
[2] Non-GAAP gross margin, non-GAAP operating income, non-GAAP net income, non-GAAP basic and diluted net income per ADS and corresponding margins presented in this press release exclude share-based compensation expense, amortization of acquired intangible assets, and change in fair value of contingent consideration payable for business acquisition. These non-GAAP measures and related reconciliations to GAAP measures are described in the sections "Non-GAAP Financial Measures" and "Reconciliations of Non-GAAP Financial Measures to Comparable GAAP Measures" located elsewhere in this press release. |
Recent Developments
Second Quarter 2012 Financial Results
Net Revenues
Net revenues were US$71.8 million for the second quarter of 2012, an increase of 41.1% from US$50.9 million for the corresponding period in 2011. The strong year-over-year growth in net revenues was driven by strong demand across all service lines and key geographic markets.
Net Revenues by Service Line
Three Months Ended | Three Months Ended | Year-over-Year | |||
June 30, 2012 | June 30, 2011 | % Change | |||
(US$ in thousands, except percentages) | |||||
IT Services | 41,594 | 58.0% | 26,993 | 53.1% | 54.1% |
CPS | 16,763 | 23.4% | 6,513 | 12.8% | 157.4% |
ADM | 24,831 | 34.6% | 20,480 | 40.3% | 21.2% |
R&D Services | 30,175 | 42.0% | 23,874 | 46.9% | 26.4% |
Total Net Revenues | 71,769 | 100% | 50,867 | 100% | 41.1% |
HiSoft has two service lines: Information Technology ("IT") services and research and development ("R&D") services. The Company divides IT services into two categories: consulting and packaged solution services ("CPS") and application development, testing and maintenance services ("ADM").
Net revenues from IT services were US$41.6 million for the second quarter of 2012, an increase of 54.1% from US$27.0 million for the corresponding period in 2011. The Company's CPS services recorded year-over-year revenue growth of 157.4% as a result of expanded solution offerings and an expanded client portfolio.
Net revenues from R&D services were US$30.2 million for the second quarter of 2012, an increase of 26.4% from US$23.9 million for the corresponding period in 2011.
Net Revenues by Geographic Markets
Net Revenues based on Location of Clients' Headquarters
Three Months Ended | Three Months Ended | Year-over-Year | |||
June 30, 2012 | June 30, 2011 | % Change | |||
(US$ in thousands, except percentages) | |||||
United States | 33,387 | 46.5% | 25,842 | 50.8% | 29.2% |
Greater China | 17,442 | 24.3% | 8,367 | 16.4% | 108.5% |
Japan | 13,749 | 19.2% | 8,878 | 17.5% | 54.9% |
Europe | 4,846 | 6.8% | 4,706 | 9.3% | 3.0% |
AsiaSouth | 2,345 | 3.2% | 3,074 | 6.0% | -23.7% |
Total Net Revenues | 71,769 | 100% | 50,867 | 100% | 41.1% |
Based on the location of clients' headquarters, the Company's largest geographic market, the United States accounted for US$33.4 million or 46.5% of net revenues during the second quarter of 2012, followed by 24.3% for Greater China, 19.2% for Japan, 6.8% for Europe and 3.2% for Asia South.
In the second quarter, Greater China continued its strong growth momentum of 108.5% year-over-year. The United States and Japan also continued to demonstrate solid momentum recording year-over-year net revenue growth of 29.2% and 54.9%, respectively. As expected, growth from Europe was negatively impacted by adverse macro-economic conditions resulting in a 3.0% year-over-year increase. Asia South recorded a 23.7% decrease in revenue year-over-year primarily due to some projects in Singapore being postponed until the second half of the year.
Net Revenues based on Location of Contract Signing Entity
Three Months Ended | Three Months Ended | Year-over-Year | |||
June 30, 2012 | June 30, 2011 | % Change | |||
(US$ in thousands, except percentages) | |||||
Greater China | 31,564 | 44.0% | 20,295 | 39.9% | 55.5% |
United States | 16,228 | 22.6% | 10,723 | 21.1% | 51.3% |
Japan | 14,374 | 20.0% | 11,065 | 21.8% | 29.9% |
AsiaSouth | 8,245 | 11.5% | 7,458 | 14.6% | 10.6% |
Europe | 1,358 | 1.9% | 1,326 | 2.6% | 2.4% |
Total Net Revenues | 71,769 | 100% | 50,867 | 100% | 41.1% |
Measuring the Company's net revenues based on the location of contract signing entity, Greater China accounted for 44.0% of net revenues in the second quarter of 2012, the United States accounted for 22.6%, Japan accounted for 20.0%, Asia South accounted for 11.5% and Europe accounted for 1.9%.
In the second quarter of 2012, the Company generally achieved strong year-over-year net revenue growth based on the location of contract signing entity: Greater China grew 55.5%, the United States grew 51.3% and Japan grew 29.9%, while Asia South grew 10.6% and Europe grew 2.4%.
Largest Clients as a Percentage of Net Revenues
Revenues from the Company's top three, top five and top ten clients accounted for 21.6%, 30.6% and 43.7% of net revenues, respectively, during the second quarter of 2012, compared to 30.7%, 39.5% and 54.4%, respectively, for the corresponding period in 2011.
Gross Profit and Gross Margin
Gross profit was US$25.6 million for the second quarter of 2012, an increase of 42.7% from US$18.0 million for the corresponding period in 2011. During the second quarter of 2012, gross margin was 35.7% compared to 35.3% for the corresponding period in 2011. The improvement in gross margin was primarily due to increased sales in higher value-added services.
Non-GAAP gross margin was 36.2% for the second quarter of 2012, improved from 35.6% in the corresponding period in 2011.
Operating Expenses
Total operating expenses were US$18.5 million for the second quarter of 2012, an increase of 31.1% from US$14.1 million for the corresponding period in 2011. Total operating expenses as percentage of total revenues decreased to 25.8%, from 27.8% for the corresponding period in 2011. The year-over-year increase in operating expenses was primarily due to increased headcount and salaries to support sales growth. There was also an increase of US$1.0 million in expenses associated with non-cash items including share-based compensation expense for employee retention and incentive and the amortization of acquired intangible assets.
Operating Income and Operating Margin
Operating income for the second quarter of 2012 was US$7.1 million, an increase of 85.4% from US$3.8 million for the corresponding period in 2011. Non-GAAP operating income for the second quarter 2012 was US$10.2 million, an increase of 78.6% from US$5.7 million for the corresponding period in 2011.
Operating margin was 9.9% for the second quarter of 2012, compared to 7.5% for the same period in 2011. Non-GAAP operating margin was 14.2% for the second quarter of 2012, compared to 11.2% for the corresponding period in 2011.
The improvement in operating income and operating margin reflected the Company's increased sales in higher value-added services.
Provision for Income Taxes
Provision for income taxes was US$1.4 million for the second quarter of 2012, compared to US$0.5 million provision for income taxes in the second quarter of 2011.
Net Income and Net Income per ADS
Net income attributable to the Company was US$6.4 million for the second quarter of 2012, an increase of 62.2% from US$3.9 million for the corresponding period in 2011. Diluted net income per ADS was US$0.20 for the second quarter of 2012, improved from US$0.12 in the corresponding period of 2011.
Non-GAAP net income was US$9.4 million for the second quarter of 2012, an increase of 63.0% from US$5.8 million for the same period in 2011. Non-GAAP diluted net income per ADS was US$0.30 in the second quarter of 2012, compared to US$0.18 in the corresponding period of 2011.
The improvement in the net income attributable to the Company and non-GAAP net income reflected the Company's increased sales from expanded solution offerings including higher value-added services to a boarder range of clients. It is also a reflection of the Company's continual efforts to optimize cost and deliver further efficiencies.
Cash Flow and DSO
As of June 30, 2012, the Company had cash and cash equivalents, restricted cash, and term deposits totaling US$127.8 million. Operating cash flow for second quarter of 2012 was a net inflow of approximately US$0.5 million.
The Company anticipates a US$22.0 million cash payment to be made in installments over the course of one year starting the third quarter of 2012 for the purchase of a campus in Wuxi city, Jiangsu province, China.
Days sales outstanding ("DSO") was 97 days for the second quarter 2012, compared to 92 days for the year ended 2011. The increase in DSO was primarily due to an increase in the number of fixed-price contracts signed with customers in China and Singapore.
First Half 2012 Financial Results
Net Revenues
Net revenues were US$137.3 million for the first half of 2012, an increase of 44.2% year-over-year from US$95.2 million for the corresponding period in 2011.
Net Revenues by Service Line
Six Months Ended | Six Months Ended | Year-over-Year | ||||
June 30, 2012 | June 30, 2011 | % Change | ||||
(US$ in thousands, except percentages) | ||||||
IT Services | 80,878 | 58.9% | 52,321 | 55.0% | 54.6% | |
CPS | 30,376 | 22.1% | 12,104 | 12.7% | 151.0% | |
ADM | 50,502 | 36.8% | 40,217 | 42.3% | 25.6% | |
R&D Services | 56,379 | 41.1% | 42,858 | 45.0% | 31.5% | |
Total Net Revenues | 137,257 | 100.0% | 95,179 | 100.0% | 44.2% | |
Net revenues from IT services were US$80.9 million for the first half of 2012, an increase of 54.6% from US$52.3 million for the corresponding period in 2011. The Company's CPS services, comprising a portfolio of higher value-added solutions, recorded a 151.0% year-over-year increase.
Net revenues from R&D services were US$56.4 million for the first half of 2012, an increase of 31.5% year-over-year from US$42.9 million for the corresponding period in 2011.
Net Revenues by Geographic Markets
Net Revenues based on Location of Clients' Headquarters
Six Months Ended | Six Months Ended | Year-over-Year | |||
June 30, 2012 | June 30, 2011 | % Change | |||
(US$ in thousands, except percentages) | |||||
United States | 63,249 | 46.1% | 47,754 | 50.2% | 32.4% |
Greater China | 32,205 | 23.5% | 15,962 | 16.8% | 101.8% |
Japan | 27,160 | 19.8% | 17,345 | 18.2% | 56.6% |
Europe | 9,384 | 6.8% | 8,826 | 9.3% | 6.3% |
Asia South | 5,259 | 3.8% | 5,292 | 5.5% | -0.6% |
Total Net Revenues | 137,257 | 100.0% | 95,179 | 100.0% | 44.2% |
Based on the location of clients' headquarters, the Company's largest geographic market, the United States, accounted for US$63.2 million or 46.1% of net revenues, during the first half of 2012, followed by 23.5% for Greater China, 19.8% for Japan, 6.8% for Europe and 3.8% for Asia South.
For the first half of 2012, the United States grew 32.4%, Europe grew 6.3%, Japan grew 56.6%, Greater China grew 101.8% and Asia South decreased by 0.6% year-over-year.
Net Revenues based on Location of Contract Signing Entity
Six Months Ended | Six Months Ended | Year-over-Year | |||
June 30, 2012 | June 30, 2011 | % Change | |||
(US$ in thousands, except percentages) | |||||
Greater China | 55,946 | 40.7% | 37,719 | 39.6% | 48.3% |
United States | 30,642 | 22.3% | 19,606 | 20.6% | 56.3% |
Japan | 29,050 | 21.2% | 21,950 | 23.1% | 32.3% |
AsiaSouth | 19,457 | 14.2% | 13,424 | 14.1% | 44.9% |
Europe | 2,162 | 1.6% | 2,480 | 2.6% | -12.8% |
Total Net Revenues | 137,257 | 100.0% | 95,179 | 100.0% | 44.2% |
Measuring the Company's net revenues based on the location of contract signing entities, Greater China accounted for 40.7% of net revenues in the first half of 2012, while the United States accounted for 22.3%, Japan accounted for 21.2%, Asia South accounted for 14.2% and Europe accounted for 1.6%.
The Company achieved strong year-over-year net revenue growth based on the location of contract signing entities for the first half of 2012: United States grew 56.3%, Europe decreased by 12.8%, Japan grew 32.3%, Greater China grew 48.3% and Asia South grew 44.9%.
Largest Clients as a Percentage of Net Revenues
Revenues from the Company's top three, top five and top ten clients accounted for 22.6%, 32.1% and 45.2% of net revenues, respectively, during the first half of 2012, compared to 29.1%, 38.9% and 54.8%, respectively, for the corresponding period in 2011.
Gross Profit and Gross Margin
Gross profit was US$48.5 million for the first half of 2012, an increase of 51.2% year-over-year from US$32.1 million for the corresponding period in 2011. For the first half of 2012, gross margin was 35.3%, compared to 33.7% for the corresponding period in 2011.
Operating Expenses
Total operating expenses were US$35.4 million for the first half of 2012, an increase of 37.9% year-over-year from US$25.6 million for the corresponding period in 2011.
Operating Income and Operating Margin
Operating income for the first half of 2012 was US$13.2 million, an increase of 104.3% year-over-year from US$6.4 million for the corresponding period in 2011. Operating margin was 9.6% for the first half of 2012, compared to 6.8% for the corresponding period in 2011.
Provision for Income Taxes
Provision for income taxes was US$2.3 million for the first half of 2012, compared to a US$0.8 million provision for income taxes for the corresponding period in 2011. The increase in income tax provision and tax rate was primarily the result of better than expected overall profitability in the first half of the year as well as the phasing out of some preferential tax rates for some of the Company's operating entities.
Net Income and Net Income per ADS
Net income attributable to the Company was US$12.4 million for the first half of 2012, an increase of 85.9% compared to US$6.7 million for the corresponding period in 2011. Diluted net income per ADS was US$0.39 for the first half of 2012 compared to US$0.21 for the corresponding period in 2011.
Non-GAAP net income was US$18.1 million for the first half of 2012, an increase of 72.8% from US$10.5 million for the corresponding period in 2011. Non-GAAP diluted net income per ADS was US$0.57 for the first half of 2012 compared to US$0.33 for the corresponding period in 2011.
Cash Flow and DSO
Operating cash flow for the first half of 2012 was a net outflow of approximately US$2.0 million.
Days sales outstanding was 96 days for the first half of 2012.
Outlook for Third Quarter 2012
For the third quarter of 2012, based on current market and operating conditions and current book orders, the Company expects:
For the full year 2012, based on current market and operating conditions and current book orders, the Company expects:
The non-GAAP diluted net income per ADS estimates assume an effective income tax rate of between 14% to 16%.
These estimates are based on current market and operating conditions, are subject to change, and may be influenced positively or negatively by factors outside the Company's control, including but not limited to macroeconomic events in the markets in which the Company operates. See "Safe Harbor Statement" below for additional information regarding forward-looking statements. These estimates also do not include any expected or potential impact from any currently proposed or future merger or acquisition.
Second Quarter 2012 Conference Call Details
HiSoft management will hold an earnings conference call at 8:00 a.m. Eastern Time on Friday, August 10, 2012, (8:00 p.m. Beijing/Hong Kong Time on Friday, August 10, 2012). Management will discuss results and highlights of the quarter and answer questions from investors.
The dial-in numbers for the live conference call are as follows:
Additional methods to access the conference call include:
U.S. Toll Free: 1-877-344-7529
International Dial In: +1-412-317-0088
Conference Number: 10016461
About HiSoft Technology International Limited
HiSoft Technology International Limited (NASDAQ: HSFT) is a leading China-based provider of outsourced information technology and research and development services headquartered in Dalian, China. HiSoft provides its services to leading companies around the world through a combination of onshore and offshore delivery capabilities. HiSoft leverages its skilled technology specialists and client-centric delivery centers to offer customers reliable and high-quality technology solutions.
For more information about HiSoft, please visit http://www.hisoft.com.
For investor and media inquiries please contact:
Ross Warner
HiSoft Technology International Limited
Tel: +86-10-5987-5865
Email: investor_relations@hisoft.com
Safe Harbor Statement
This press release contains forward-looking statements. These statements constitute "forward-looking" statements within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended, and as defined in 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," "target," "going forward," "outlook" and similar statements. Such statements are based upon management's current expectations and current market and operating conditions, and relate to events that involve known or unknown risks, uncertainties and other factors, all of which are difficult to predict and many of which are beyond HiSoft's control, which may cause HiSoft's actual results, performance or achievements to differ materially from those in the forward-looking statements. Further information regarding these and other risks, uncertainties or factors is included in HiSoft's filings with the U.S. Securities and Exchange Commission. HiSoft does not undertake any obligation to update any forward-looking statement as a result of new information, future events or otherwise, except as required under applicable law.
Non-GAAP Financial Measures
To supplement HiSoft's consolidated financial results presented in accordance with GAAP, HiSoft uses the following measures defined as non-GAAP financial measures by the SEC: Non-GAAP gross margin, non-GAAP operating income, non-GAAP net income and non-GAAP diluted net income per ADS and related margins which exclude share-based compensation expense, amortization of acquired intangible assets and change in fair value of contingent consideration payable for business acquisition. The presentation of these non-GAAP financial measures is not intended to be considered in isolation or as a substitute for the financial information prepared and presented in accordance with GAAP.
HiSoft believes that these non-GAAP financial measures provide meaningful supplemental information regarding its performance by excluding certain expenses and expenditures that may not be indicative of its operating performance. The Company believes that both management and investors benefit from referring to these non-GAAP financial measures in assessing the Company's performance and when planning and forecasting future periods. A limitation of using non-GAAP gross margin, non-GAAP operating income, non-GAAP net income and non-GAAP diluted net income per ADS and related margins is that these non-GAAP measures exclude the share-based compensation charges, amortization of acquired intangible assets and change in fair value of contingent consideration payable for business acquisition that have been and will continue to be for the foreseeable future a significant recurring expense in the business. The presentation of these measures should not be considered a substitute for or superior to GAAP results or as being comparable to results reported of forecasted by other companies. Management compensates for these limitations by providing specific information regarding the GAAP amounts excluded from each non-GAAP measure. The accompanying tables have more details on the reconciliations between GAAP financial measures that are comparable to non-GAAP financial measures.
HISOFT TECHNOLOGY INTERNATIONAL LIMITED | ||||||
Condensed Consolidated Balance Sheets (Unaudited) | ||||||
(US dollars in thousands, except share data) | ||||||
June 30, 2012 | December 31, 2011 | |||||
ASSETS | ||||||
Current Assets | ||||||
Cash and cash equivalents | 90,425 | 113,856 | ||||
Restricted cash | 1,426 | 1,222 | ||||
Term deposits | 35,992 | 21,681 | ||||
Account receivable, net | 82,615 | 61,413 | ||||
Other current assets | 7,969 | 7,135 | ||||
Total current assets | 218,427 | 205,307 | ||||
Property, plant and equipment, net | 13,211 | 13,774 | ||||
Goodwill and intangible assets, net | 60,405 | 52,546 | ||||
Other long-term assets | 2,758 | 1,552 | ||||
Total assets | 294,801 | 273,179 | ||||
LIABILITIES AND EQUITY | ||||||
Current liabilities | 55,123 | 51,029 | ||||
(including current liabilities of the consolidated variable interest entity without recourse to HiSoft Technology International Limited of $239 and $238 as of June 30, 2012 and December 31, 2011, respectively) | ||||||
Other liabilities | 13,704 | 12,260 | ||||
Total liabilities | 68,827 | 63,289 | ||||
Total shareholder's equity | 225,974 | 209,890 | ||||
Total liabilities and equity | 294,801 | 273,179 | ||||
Note: | ||||||
As of June 30, 2012, there were 595,868,022 ordinary shares (31,361,475 ADSs) issued and outstanding. | ||||||
As of December 31, 2011, there were 595,868,033 ordinary shares (31,361,475 ADSs) issued and outstanding. | ||||||
HISOFT TECHNOLOGY INTERNATIONAL LIMITED | ||||||||
Condensed Consolidated Statements of Operations (Unaudited) | ||||||||
(US dollars in thousands, except for share, per share data) | ||||||||
Three months ended June 30, | Six Months ended June 30, | |||||||
2012 | 2011 | 2012 | 2011 | |||||
Net revenues | 71,769 | 50,867 | 137,257 | 95,179 | ||||
Cost of revenues | (46,132) | (32,897) | (88,743) | (63,100) | ||||
Gross profit | 25,637 | 17,970 | 48,514 | 32,079 | ||||
Operating expenses | (18,530) | (14,136) | (35,354) | (25,637) | ||||
Income from operations | 7,107 | 3,834 | 13,160 | 6,442 | ||||
Other income | 1,010 | 662 | 2,055 | 1,219 | ||||
Net income before income tax expenses | 8,117 | 4,496 | 15,215 | 7,661 | ||||
Income tax expenses | (1,395) | (495) | (2,282) | (843) | ||||
Net income | 6,722 | 4,001 | 12,933 | 6,818 | ||||
Less: Net profit attributable to non-controlling interest | (357) | (76) | (492) | (127) | ||||
Net income attributable to HiSoft Technology International Limited | ||||||||
6,365 | 3,925 | 12,441 | 6,691 | |||||
Net income per share | ||||||||
Basic | 0.01 | 0.01 | 0.02 | 0.01 | ||||
Diluted | 0.01 | 0.01 | 0.02 | 0.01 | ||||
Weighted average shares used in calculating net income per common share | ||||||||
Basic | 576,245,576 | 584,843,145 | 575,202,866 | 582,100,664 | ||||
Diluted | 603,607,144 | 596,707,002 | 601,326,836 | 600,198,284 | ||||
Net Income per ADS | ||||||||
Basic | 0.21 | 0.13 | 0.41 | 0.22 | ||||
Diluted | 0.20 | 0.12 | 0.39 | 0.21 | ||||
Weighted average ADS used in calculating net income per ADS | ||||||||
Basic | 30,328,715 | 30,781,218 | 30,273,835 | 30,636,877 | ||||
Diluted | 31,768,797 | 31,405,632 | 31,648,781 | 31,589,383 | ||||
HISOFT TECHNOLOGY INTERNATIONAL LIMITED | |||||||||
Condensed Consolidated Statements of Comprehensive Income (Unaudited) | |||||||||
(US dollars in thousands, except for share, per share data) | |||||||||
Three months ended June 30, | Year ended June 30, | ||||||||
2012 | 2011 | 2012 | 2011 | ||||||
Net income | 6,722 | 4,001 | 12,933 | 6,818 | |||||
Other comprehensive income, net of tax: | |||||||||
Change in cumulative foreign exchange translation adjustment | (1,383) | 2,295 | (978) | 3,137 | |||||
Comprehensive income | 5,339 | 6,296 | 11,955 | 9,955 | |||||
Less: Comprehensive income attributable to noncontrolling interest | |||||||||
(339) | (90) | (478) | (148) | ||||||
Comprehensive income attributable to Hisoft Technology International Limited | |||||||||
5,000 | 6,206 | 11,477 | 9,807 | ||||||
HISOFT TECHNOLOGY INTERNATIONAL LIMITED | ||||||||||
Reconciliations of Non-GAAP Financial Measures to Comparable GAAP Measures | ||||||||||
(US dollars in thousands, except per share data and percentages) | ||||||||||
Three months ended June 30, | Six months ended June 30, | |||||||||
2012 | 2011 | 2012 | 2011 | |||||||
GAAP operating income | 7,107 | 3,834 | 13,160 | 6,442 | ||||||
GAAP operating margin | 9.9% | 7.5% | 9.6% | 6.8% | ||||||
Adjustments: | ||||||||||
- Share-based compensation | 1,849 | 1,114 | 3,806 | 2,291 | ||||||
- Amortization of acquired intangible assets | 1,165 | 435 | 2,208 | 846 | ||||||
- Change in fair value of contingent consideration payable for M&A | 35 | 302 | (346) | 652 | ||||||
Non-GAAP operating income | 10,156 | 5,685 | 18,828 | 10,231 | ||||||
Non-GAAP operating margin | 14.2% | 11.2% | 13.7% | 10.7% | ||||||
GAAP net income | 6,365 | 3,925 | 12,441 | 6,691 | ||||||
GAAP net margin | 8.9% | 7.7% | 9.1% | 7.0% | ||||||
Adjustments: | ||||||||||
- Share-based compensation | 1,849 | 1,114 | 3,806 | 2,291 | ||||||
- Amortization of acquired intangible assets | 1,165 | 435 | 2,208 | 846 | ||||||
- Change in fair value of contingent consideration payable for M&A | 35 | 302 | (346) | 652 | ||||||
Non-GAAP net income | 9,414 | 5,776 | 18,109 | 10,480 | ||||||
Non-GAAP net margin | 13.1% | 11.4% | 13.2% | 11.0% | ||||||
Non-GAAP net income per ADS | ||||||||||
Basic | 0.31 | 0.19 | 0.60 | 0.34 | ||||||
Diluted | 0.30 | 0.18 | 0.57 | 0.33 | ||||||
Weighted average ADS used in calculating Non-GAAP net income per ADS | ||||||||||
Basic | 30,328,715 | 30,781,218 | 30,273,835 | 30,636,877 | ||||||
Diluted | 31,768,797 | 31,405,632 | 31,648,781 | 31,589,383 | ||||||
GAAP net income per ADS | ||||||||||
Basic | 0.21 | 0.13 | 0.41 | 0.22 | ||||||
Adjustments: | ||||||||||
- Share-based compensation | 0.06 | 0.04 | 0.13 | 0.07 | ||||||
- Amortization of acquired intangible assets | 0.04 | 0.01 | 0.07 | 0.03 | ||||||
- Change in fair value of contingent consideration payable for M&A | - | 0.01 | (0.01) | 0.02 | ||||||
Non-GAAP net income per ADS | ||||||||||
Basic | 0.31 | 0.19 | 0.60 | 0.34 | ||||||
GAAP net income per ADS | ||||||||||
Diluted | 0.20 | 0.12 | 0.39 | 0.21 | ||||||
Adjustments: | ||||||||||
- Share-based compensation | 0.06 | 0.04 | 0.12 | 0.07 | ||||||
- Amortization of acquired intangible assets | 0.04 | 0.01 | 0.07 | 0.03 | ||||||
- Change in fair value of contingent consideration payable for M&A | - | 0.01 | (0.01) | 0.02 | ||||||
Non-GAAP net income per ADS | ||||||||||
Diluted | 0.30 | 0.18 | 0.57 | 0.33 | ||||||
HISOFT TECHNOLOGY INTERNATIONAL LIMITED | ||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||||
(in U.S. dollars in thousands) | ||||||||||
Three months ended June 30, |
Six months ended June 30, | |||||||||
2012 | 2011 | 2012 | 2011 | |||||||
Cash flows from operating activities: | ||||||||||
Net income | 6,722 | 4,001 | 12,933 | 6,818 | ||||||
Adjustments to reconcile net income to net cash provided by (used in) operating activities: | ||||||||||
Provision (reversal) for doubtful accounts | 58 | (148) | 89 | 208 | ||||||
(Gain) loss on disposal of property, plant and equipment | - | - | (44) | 32 | ||||||
Depreciation | 1,406 | 1,017 | 2,798 | 1,935 | ||||||
Change in fair value of foreign-currency forward contract | 36 | 57 | 45 | 53 | ||||||
Amortization of intangible assets | 1,165 | 435 | 2,208 | 846 | ||||||
Interest expense | - | - | - | 64 | ||||||
Share-based compensation expenses | 1,849 | 1,114 | 3,806 | 2,291 | ||||||
Changes in fair value of contingent consideration | 35 | 302 | (346) | 652 | ||||||
Changes in operating assets and liabilities: | ||||||||||
Accounts receivable | (11,331) | (7,193) | (19,732) | (8,436) | ||||||
Other current assets | (1,543) | 3,216 | (1,579) | 2,121 | ||||||
Income tax receivable | 838 | 838 | ||||||||
Other assets | (173) | (26) | (238) | (67) | ||||||
Accounts payable | (533) | (626) | (1,276) | (492) | ||||||
Other liabilities | 2,858 | 3,612 | (684) | (41) | ||||||
Net cash provided by (used in) operating activities | 549 | 6,599 | (2,020) | 6,822 | ||||||
Cash flows from investing activities: | ||||||||||
Term deposits | (13,442) | - | (14,712) | - | ||||||
Purchase of property, plant and equipment | (1,293) | (2,349) | (2,329) | (3,840) | ||||||
Restricted cash | (288) | (309) | (206) | (324) | ||||||
Deferred and contingent consideration paid for business acquisition | (1,306) | (1,000) | (2,088) | (1,000) | ||||||
Net cash used in investing activities | (16,329) | (3,658) | (19,335) | (5,164) | ||||||
Cash flows from financing activities: | ||||||||||
Repayment of bank loan | (183) | - | (183) | (40,064) | ||||||
Cash received from non-controlling | - | - | - | 908 | ||||||
Proceeds from issuance of common share under employee option plan | 213 | 4,169 | 1,270 | 4,169 | ||||||
Deferred and contingent consideration paid for business acquisitions | - | (3,100) | (2,897) | (5,300) | ||||||
Net cash provided by (used in) financing activities | 30 | 1,069 | (1,810) | (40,287) | ||||||
Effect of exchange rate changes | (883) | 949 | (266) | 1,939 | ||||||
Net (decrease) increase in cash and cash equivalents | (16,633) | 4,959 | (23,431) | (36,690) | ||||||
Cash and cash equivalents at beginning of period | 107,058 | 128,244 | 113,856 | 169,893 | ||||||
Cash and cash equivalents at end of period | 90,425 | 133,203 | 90,425 | 133,203 | ||||||
