UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 8-K

 

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

 

Date of Report (Date of earliest event reported):  November 4, 2009

 

GENPACT LIMITED

(Exact name of registrant as specified in its charter)

 

Bermuda

 

001-33626

 

98-0533350

(State or other jurisdiction
of incorporation)

 

(Commission
File Number)

 

(I.R.S. Employer
Identification No.)

 

Canon’s Court, 22 Victoria Street

Hamilton HM, Bermuda

(Address of Principal Executive Offices) (Zip Code)

 

Registrant’s telephone number, including area code: (441) 295-2244

 

Not Applicable

(Former name or former address, if changed since last report)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

o

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

o

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

o

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

o

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 

 



 

Item 2.02   Results of Operations and Financial Condition.

 

On November 4, 2009, Genpact Limited issued a press release announcing its financial results for the three months and nine months ended September 30, 2009.  Genpact is furnishing this Form 8-K pursuant to Item 2.02, “Results of Operations and Financial Condition.”  A copy of this press release, attached hereto as Exhibit 99.1, is incorporated herein by reference.

 

Item 9.01. Financial Statements and Exhibits.

 

(d) Exhibits:

 

Exhibit 99.1                       Press release dated November 4, 2009

 

2



 

Signature

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

 

 

GENPACT LIMITED

 

 

 

Date:  November 4, 2009

By:

/s/ Victor Guaglianone

 

Name:

Victor Guaglianone

 

Title:

Senior Vice President and General Counsel

 

3



 

EXHIBIT INDEX

 

Exhibit

 

Description

 

 

 

99.1

 

Press release dated November 4, 2009

 

4


Exhibit 99.1

 

Genpact Reports Results for the Third Quarter of 2009

 

Third Quarter Revenues Grow 5%,

Adjusted Income from Operations Increases 9%

 

New York, N.Y., November 4, 2009 — Genpact Limited (NYSE: G), a leader in the globalization of services and technology and a pioneer in managing business processes for companies around the world, today announced financial results for the third quarter ended September 30, 2009.

 

Key Financial Results — Third Quarter 2009

 

·      Revenues were $284.4 million, up 5.0% from $270.8 million in the third quarter of 2008.

 

·      Net income attributable to Genpact Limited common shareholders was $33.1 million, down 1.7% from $33.6 million in the third quarter of 2008; net income margin for the third quarter of 2009 was 11.6%, down from 12.4% in the third quarter of 2008.

 

·      Diluted earnings per common share attributable to Genpact Limited common shareholders were $0.15, consistent with the third quarter of 2008.

 

·      Adjusted income from operations increased 8.8% to $53.8 million, compared to $49.5 million in the third quarter of 2008.

 

·      Adjusted income from operations margin was 18.9%, up from 18.3% in the third quarter of 2008.

 

·      Adjusted diluted earnings per share attributable to Genpact Limited common shareholders were $0.19, down from $0.21 in the third quarter of 2008.

 

Pramod Bhasin, Genpact’s President and CEO said, “Our results for the third quarter of 2009 were solid and our outlook is positive.  We grew revenue, gross profit and adjusted income from operations margin, both year-over-year and sequentially. We are encouraged by the strength and expansion of our pipeline, some faster deal conversion times, higher win rates and the caliber and scope of recent client wins. Pricing is still competitive but appears to be stabilizing.  We have been investing in business development and have hired outstanding sales and account management talent during this period.   Our forward view is now more optimistic than earlier this year though the pace and timing of economic recovery remains somewhat uncertain.”

 

Revenues from clients other than GE, which Genpact refers to as Global Client revenues, grew 17.4% over the third quarter of 2008. Revenues from Global Clients now represent approximately 60.8% of Genpact’s total revenues, with the remaining 39.2% of revenues coming from GE. GE revenues decreased 4.2% from the third quarter of 2008, adjusted for dispositions by GE.

 

Approximately 84.9% of Genpact’s revenues for the quarter came from business process services, up from 80.9% for the third quarter of 2008, while revenues from IT services were approximately 15.1% of total revenues for the third quarter of 2009, as compared to 19.1% for the third quarter of 2008.

 

As of September 30, 2009, 36 client relationships each accounted for $5 million or more of Genpact’s revenues in the last twelve months, up from 29 such relationships at the end of 2008.   Of those, five client relationships each accounted for $25 million or more of Genpact’s revenues in the last twelve months.

 

Genpact generated $55.7 million of cash from operations in the third quarter of 2009, down from $58.6 million in the third quarter of 2008. Genpact has a strong balance sheet, with approximately $399.1 million in Cash and Cash Equivalents, Short Term Investments and Short Term Deposits.

 

Year-to-Date Results

 

·                  Revenues were $823.1 million, up 8.4% from $759.0 million for the nine months ended September 30, 2008.

 

·                  Net income attributable to Genpact Limited common shareholders was $92.7 million, up 18.6% from $78.1 million for the nine months ended September 30, 2008; net income margin was 11.3%, up from 10.3% for the nine months ended September 30, 2008.

 

·                  Diluted earnings per common share attributable to Genpact Limited common shareholders were $0.42, up from $0.36 per share for the nine months ended September 30, 2008.

 

·                  Adjusted income from operations was $144.3 million, up 20.6% from $119.7 million for the nine months ended September 30, 2008.

 



 

·                  Adjusted income from operations margin was 17.5%, up from 15.8% for the nine months ended September 30, 2008.

 

·                  Adjusted diluted earnings per share attributable to Genpact Limited common shareholders were $0.54, up from $0.53 for the nine months ended September 30, 2008.

 

Annualized revenue per employee increased to approximately $30,900 for the nine months ended September 30, 2009 from $30,300 in the nine months September 30, 2008.  As of September 30, 2009, Genpact had approximately 37,700 employees worldwide, an increase from 36,400 as of September 30, 2008.  Genpact’s employee attrition rate for the nine months ended September 30, 2009, measured from day one of employment, was 23%, down from 26% for the same period in 2008.  Genpact’s attrition rate would be 19% if measured after six months of employment, as many of Genpact’s competitors do.

 

Bhasin continued, “Our third-quarter results represent a terrific job by our teams in aggressively driving growth, managing costs and delivering value to our clients and shareholders.  We are confirming our revenue guidance of 6-9% revenue growth over 2008 and raising our adjusted operating margin guidance to 17.5-18%.  We see encouraging signs in the market. Client demand is coming back, decision-making is improving and our pipeline is strong.”

 

Conference Call

 

Genpact management will host a conference call beginning at 8:00 a.m. EST on November 5, 2009 to discuss the company’s performance for the periods ended September 30, 2009. To participate, callers can dial 1 (866) 318-8612 from within the U.S. or 1 (617) 399-5131 from any other country. Thereafter, callers will be prompted to enter the participant passcode, which is 27676151.

 

For those who cannot participate in the call, a replay and podcast will be available on Genpact’s website, www.genpact.com, after the end of the call. A transcript of the call will also be made available on Genpact’s website.

 

About Genpact

 

Genpact is a leader in the globalization of services and technology and a pioneer in managing business processes for companies around the world. Genpact combines process expertise, information technology and analytical capabilities with operational insight and experience in diverse industries to provide a wide range of services using its global delivery platform. Genpact helps companies improve the ways in which they do business by applying Six Sigma and Lean principles plus technology to continuously improve their business processes. Genpact operates service delivery centers in India, China, Hungary, Mexico, Morocco, the Philippines, Poland, the Netherlands, Romania, Spain, South Africa, Guatemala and the United States. For more information, see our website at: www.genpact.com.

 

Safe Harbor

 

This press release contains certain statements concerning our future growth prospects and forward-looking statements, as defined in the safe harbor provisions of the U.S. Private Securities Litigation Reform Act of 1995. These statements involve a number of risks, uncertainties and other factors that could cause actual results to differ materially from those in such forward-looking statements. These risks and uncertainties include but are not limited to a slowdown in the economies and sectors in which our clients operate, a slowdown in the BPO and IT Services sectors, the risks and uncertainties arising from our past and future acquisitions, our ability to manage growth, factors which may impact our cost advantage, wage increases, our ability to attract and retain skilled professionals, risks and uncertainties regarding fluctuations in our earnings, general economic conditions affecting our industry as well as other risks detailed in our reports filed with the U.S. Securities and Exchange Commission, including Genpact’s Annual Report on Form 10-K. These filings are available at www.sec.gov. Genpact may from time to time make additional written and oral forward-looking statements, including statements contained in our filings with the Securities and Exchange Commission and our reports to shareholders. Although Genpact believes that these forward-looking statements are based on reasonable assumptions, you are cautioned not to put undue reliance on these forward-looking statements, which reflect management’s current analysis of future events. Genpact does not undertake to update any forward-looking statements that may be made from time to time by or on behalf of Genpact.

 

Contact

 

Investors

Shishir Verma

 

+1 (646) 624 5912

 

shishir.verma@genpact.com

 

 

Media

Anita Trehan

 

+91 (124) 402 2726

 

anita.trehan@genpact.com

 



 

GENPACT LIMITED AND ITS SUBSIDIARIES

 

Consolidated Balance Sheets

(Unaudited)

(In thousands, except per share data)

 

 

 

As of December 31,

 

As of September 30,

 

 

 

2008

 

2009

 

Assets

 

 

 

 

 

Current assets

 

 

 

 

 

Cash and cash equivalents

 

$

184,050

 

$

240,446

 

Short term investments

 

141,662

 

144,294

 

Accounts receivable, net

 

140,504

 

144,264

 

Accounts receivable from a significant shareholder, net

 

88,793

 

104,517

 

Short term deposits with a significant shareholder

 

59,332

 

14,393

 

Deferred tax assets

 

38,629

 

34,772

 

Due from a significant shareholder

 

1,428

 

523

 

Prepaid expenses and other current assets

 

89,936

 

128,495

 

Total current assets

 

744,334

 

811,704

 

 

 

 

 

 

 

Property, plant and equipment, net

 

174,266

 

178,381

 

Deferred tax assets

 

111,002

 

77,931

 

Investment in equity affiliates

 

970

 

667

 

Customer-related intangible assets, net

 

56,942

 

40,339

 

Other intangible assets, net

 

5,225

 

1,340

 

Goodwill

 

531,897

 

533,320

 

Other assets

 

71,690

 

71,069

 

Total assets

 

$

1,696,326

 

$

1,714,751

 

 



 

GENPACT LIMITED AND ITS SUBSIDIARIES

 

Consolidated Balance Sheets

(Unaudited)

(In thousands, except per share data)

 

 

 

As of December 31,

 

As of September 30,

 

 

 

2008

 

2009

 

Liabilities and equity

 

 

 

 

 

Current liabilities

 

 

 

 

 

Short-term borrowings

 

$

25,000

 

$

 

Current portion of long-term debt

 

29,539

 

42,162

 

Current portion of capital lease obligations

 

446

 

421

 

Current portion of capital lease obligations payable to a significant shareholder

 

1,563

 

1,552

 

Accounts payable

 

8,377

 

12,343

 

Income taxes payable

 

2,081

 

35,539

 

Deferred tax liabilities

 

12

 

13

 

Due to a significant shareholder

 

10,865

 

7,783

 

Accrued expenses and other current liabilities

 

347,176

 

321,731

 

Total current liabilities

 

$

425,059

 

$

421,544

 

 

 

 

 

 

 

Long-term debt, less current portion

 

69,665

 

37,400

 

Capital lease obligations, less current portion

 

1,950

 

1,551

 

Capital lease obligations payable to a significant shareholder, less current portion

 

2,391

 

1,998

 

Deferred tax liabilities

 

10,174

 

4,356

 

Due to a significant shareholder

 

7,322

 

10,060

 

Other liabilities

 

335,399

 

179,087

 

Total liabilities

 

$

851,960

 

$

655,996

 

 

 

 

 

 

 

Shareholders’ equity

 

 

 

 

 

Preferred shares, $0.01 par value, 250,000,000 authorized, none issued

 

 

 

Common shares, $0.01 par value, 500,000,000 authorized, 214,560,620 and 216,115,305 issued and outstanding as of December 31, 2008 and September 30, 2009, respectively

 

2,146

 

2,161

 

Additional paid-in capital

 

1,030,304

 

1,053,281

 

Retained earnings

 

151,610

 

244,322

 

Accumulated other comprehensive income (loss)

 

(342,267

)

(243,565

)

Genpact Limited shareholders’ equity

 

841,793

 

1,056,199

 

Noncontrolling interest

 

2,573

 

2,556

 

Total equity

 

844,366

 

1,058,755

 

Commitments and contingencies

 

 

 

 

 

Total liabilities and equity

 

$

1,696,326

 

$

1,714,751

 

 



 

GENPACT LIMITED AND ITS SUBSIDIARIES

 

Consolidated Statements of Income

(Unaudited)

(In thousands, except per share data)

 

 

 

Three months ended September 30,

 

Nine months ended September 30,

 

 

 

2008

 

2009

 

2008

 

2009

 

Net revenues

 

 

 

 

 

 

 

 

 

Net revenues from services - significant shareholder

 

$

123,504

 

$

111,459

 

$

363,678

 

$

333,909

 

Net revenues from services - others

 

147,295

 

172,981

 

395,323

 

489,216

 

Total net revenues

 

270,799

 

284,440

 

759,001

 

823,125

 

Cost of revenue

 

 

 

 

 

 

 

 

 

Services

 

155,765

 

166,995

 

448,938

 

496,516

 

Total cost of revenue

 

155,765

 

166,995

 

448,938

 

496,516

 

Gross profit

 

115,034

 

117,445

 

310,063

 

326,609

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

Selling, general and administrative expenses

 

71,175

 

67,242

 

199,943

 

194,965

 

Amortization of acquired intangible assets

 

8,974

 

6,382

 

28,799

 

19,747

 

Other operating (income) expense, net

 

(1,443

)

(1,092

)

(1,507

)

(3,970

)

Income from operations

 

$

36,328

 

$

44,913

 

$

82,828

 

$

115,867

 

 

 

 

 

 

 

 

 

 

 

Foreign exchange (gains) losses, net

 

(1,557

)

2,576

 

(7,390

)

2,005

 

Other income (expense), net

 

3,263

 

305

 

8,284

 

3,448

 

 

 

 

 

 

 

 

 

 

 

Income before share of equity in (earnings) loss of affiliates and income tax expense

 

41,148

 

42,642

 

98,502

 

117,310

 

 

 

 

 

 

 

 

 

 

 

Equity in (gain) loss of affiliates

 

(37

)

161

 

282

 

596

 

Income tax expense

 

5,692

 

7,895

 

12,235

 

18,430

 

Net Income

 

$

35,493

 

$

34,586

 

$

85,985

 

$

98,284

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to noncontrolling interest

 

1,859

 

1,524

 

7,841

 

5,572

 

Net income attributable to Genpact Limited common shareholders

 

$

33,634

 

$

33,062

 

$

78,144

 

$

92,712

 

 

 

 

 

 

 

 

 

 

 

Net income available to Genpact Limited common shareholders

 

33,634

 

33,062

 

78,144

 

92,712

 

Earnings per common share attributable to Genpact Limited common shareholders

 

 

 

 

 

 

 

 

 

Basic

 

$

0.16

 

$

0.15

 

$

0.37

 

$

0.43

 

Diluted

 

$

0.15

 

$

0.15

 

$

0.36

 

$

0.42

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of common shares used in computing earnings (loss) per common share attributable to Genpact Limited common shareholders

 

 

 

 

 

 

 

 

 

Basic

 

214,182,308

 

215,794,607

 

213,127,131

 

215,136,984

 

Diluted

 

219,350,826

 

221,799,597

 

218,550,988

 

219,228,874

 

 



 

GENPACT LIMITED AND ITS SUBSIDIARIES

 

Consolidated Statements of Cash Flows

(Unaudited)

(In thousands)

 

 

 

Nine months ended September 30,

 

 

 

2008

 

2009

 

Operating activities

 

 

 

 

 

Net income attributable to Genpact Limited common shareholders

 

$

78,144

 

$

92,712

 

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

 

 

 

 

 

Depreciation and amortization

 

41,700

 

38,893

 

Amortization of debt issue costs

 

491

 

434

 

Amortization of acquired intangible assets

 

29,522

 

20,182

 

Loss (gain) on sale of property, plant and equipment, net

 

2,116

 

(178

)

Provision for doubtful receivables

 

2,890

 

2,112

 

Provision for mortgage loans

 

542

 

 

Unrealized (gain) loss on revaluation of foreign currency asset/liability

 

(2,405

)

5,147

 

Equity in loss of affiliates

 

282

 

596

 

Noncontrolling interest

 

7,841

 

5,572

 

Share-based compensation expense

 

12,643

 

15,256

 

Deferred income taxes

 

(13,926

)

(18,324

)

Change in operating assets and liabilities:

 

 

 

 

 

Increase in accounts receivable

 

(44,876

)

(18,858

)

Increase in other assets

 

(32,852

)

(45,711

)

(Decrease) / increase in accounts payable

 

(1,814

)

4,243

 

(Decrease) / increase in accrued expenses and other current liabilities

 

16,116

 

(15,791

)

Increase in income taxes payable

 

21,934

 

33,546

 

Increase in other liabilities

 

9,615

 

3,671

 

Net cash provided by operating activities

 

$

127,963

 

$

123,502

 

 

 

 

 

 

 

Investing activities

 

 

 

 

 

Purchase of property, plant and equipment

 

(45,935

)

(43,949

)

Purchase of property, plant and equipment in an asset acquisition

 

(7,015

)

 

Proceeds from sale of property, plant and equipment

 

6,219

 

2,026

 

Investment in affiliates

 

(883

)

(296

)

Purchase of short term investments

 

 

(197,419

)

Proceeds from sale of short term investments

 

 

194,822

 

Short term deposits placed with significant shareholder

 

(193,171

)

(101,008

)

Redemption of short term deposits with significant shareholder

 

203,108

 

144,880

 

Payment for business acquisition

 

 

(20,196

)

Net cash used in investing activities

 

$

(37,677

)

$

(21,140

)

 

 

 

 

 

 

Financing activities

 

 

 

 

 

Repayment of capital lease obligations

 

(2,273

)

(1,946

)

Proceeds from long-term debt

 

 

 

Repayment of long-term debt

 

(20,063

)

(20,000

)

Repayment of short-term borrowings, net

 

 

(25,000

)

Proceeds from issuance of common shares on exercise of options

 

13,044

 

7,736

 

Distribution to noncontrolling interest

 

(8,864

)

(5,586

)

Net cash provided (used) by financing activities

 

$

(18,156

)

$

(44,796

)

 

 

 

 

 

 

Effect of exchange rate changes

 

(48,376

)

(1,170

)

Net increase (decrease) in cash and cash equivalents

 

72,130

 

57,566

 

Cash and cash equivalents at the beginning of the period

 

279,306

 

184,050

 

Cash and cash equivalents at the end of the period

 

$

303,060

 

$

240,446

 

 

 

 

 

 

 

Supplementary information

 

 

 

 

 

Cash paid during the period for interest

 

$

4,750

 

$

3,652

 

Cash paid during the period for income taxes

 

$

27,377

 

$

43,557

 

Property, plant and equipment acquired under capital lease obligation

 

$

3,571

 

$

1,250

 

 



 

Reconciliation of Adjusted Non-GAAP Financial Measures to GAAP Measures

 

To supplement the consolidated financial statements presented in accordance with GAAP, this press release includes the following measures defined by the Securities and Exchange Commission as non-GAAP financial measures: non-GAAP adjusted income from operations, adjusted net income attributable to common shareholders of Genpact Limited, or adjusted net income, and diluted adjusted earnings per share attributable to common shareholders of Genpact Limited, or diluted adjusted earnings per share. These non-GAAP measures are not based on any comprehensive set of accounting rules or principles and should not be considered a substitute for or superior to, financial measures calculated in accordance with GAAP, and may be different from non-GAAP measures used by other companies. In addition, these non-GAAP measures, the financial statements prepared in accordance with GAAP and the reconciliations of Genpact’s GAAP financial statements to such non-GAAP measures should be carefully evaluated.

 

For its internal management reporting and budgeting purposes, Genpact’s management uses financial statements that do not include share-based compensation expense (including fringe benefit tax thereon for Indian employees, or FBT, which was abolished on August 18, 2009 with effect from April 1, 2009) and amortization of acquired intangibles at formation in 2004 for financial and operational decision-making, to evaluate period-to-period comparisons or for making comparisons of Genpact’s operating results to that of its competitors. Moreover, because of varying available valuation methodologies, subjective assumptions and the variety of award types that companies can use when adopting ASC 718 “Compensation-Stock Compensation” (previously referred to as SFAS No. 123(R) “Share Based Payment”), Genpact’s management believes that providing financial statements that do not include share-based compensation allows investors to make additional comparisons between Genpact’s operating results to those of other companies. In addition, Genpact’s management believes that providing non-GAAP financial measures that exclude amortization of acquired intangibles allows investors to make additional comparisons between Genpact’s operating results to those of other companies. The Company also believes that it is unreasonably difficult to provide its financial outlook in accordance with GAAP for a number of reasons including, without limitation, the Company’s inability to predict its future share-based compensation expense under ASC 718 and the amortization of intangibles associated with further acquisitions, if any. Accordingly, Genpact believes that the presentation of non-GAAP adjusted income from operations and adjusted net income, when read in conjunction with the Company’s reported results, can provide useful supplemental information to investors and management regarding financial and business trends relating to its financial condition and results of operations.

 

A limitation of using non-GAAP adjusted income from operations and adjusted net income versus income from operations and net income attributable to common shareholders of Genpact Limited calculated in accordance with GAAP is that non-GAAP adjusted income from operations and adjusted net income excludes costs, namely, share-based compensation, that are recurring. Share-based compensation has been and will continue to be a significant recurring expense in Genpact’s business for the foreseeable future. Management compensates for this limitation by providing specific information regarding the GAAP amounts excluded from non-GAAP adjusted income from operations and adjusted net income and evaluating such non-GAAP financial measures with financial measures calculated in accordance with GAAP.

 



 

The following tables show the reconciliation of these adjusted financial measures from GAAP for the three and nine months ended September 30, 2008 and 2009:

 

Reconciliation of Adjusted Income from Operations

(Unaudited)

(In thousands)

 

 

 

Three months ended September 30,

 

Nine months ended September 30,

 

 

 

2008

 

2009

 

2008

 

2009

 

 

 

 

 

 

 

 

 

 

 

Income from operations as per GAAP

 

$

36,328

 

$

44,913

 

$

82,828

 

$

115,867

 

Add: Amortization of acquired intangible assets resulting from Formation Accounting

 

8,649

 

6,000

 

27,906

 

18,661

 

Add: Share based compensation

 

4,334

 

5,825

 

12,643

 

15,256

 

Add: FBT impact on share based compensation recovered from employees

 

1,138

 

(1,086

)

2,691

 

70

 

Add: Gain (loss) on interest rate swaps

 

 

 

(283

)

 

Add: Other income

 

830

 

(158

)

2,003

 

630

 

Less: Equity in gain (loss) of affiliates

 

37

 

(161

)

(282

)

(596

)

Less: Non controlling interest

 

(1,859

)

(1,524

)

(7,841

)

(5,572

)

Adjusted income from operations

 

$

49,457

 

$

53,809

 

$

119,665

 

$

144,316

 

 

Reconciliation of Adjusted Net Income

(Unaudited)

(In thousands, except per share data)

 

 

 

Three months ended September 30,

 

Nine months ended September 30,

 

 

 

2008

 

2009

 

2008

 

2009

 

 

 

 

 

 

 

 

 

 

 

Net income as per GAAP

 

$

33,634

 

$

33,062

 

$

78,144

 

$

92,712

 

Add: Amortization of acquired intangible assets resulting from Formation Accounting

 

8,649

 

6,000

 

27,906

 

18,661

 

Add: Share based compensation

 

4,334

 

5,825

 

12,643

 

15,256

 

Add: FBT impact on share based compensation recovered from employees

 

1,138

 

(1,086

)

2,691

 

70

 

Less: Tax impact on amortization of acquired intangibles resulting from Formation Accounting

 

(2,048

)

(1,242

)

(5,512

)

(4,409

)

Less: Tax impact on stock based compensation

 

 

(977

)

 

(3,582

)

Adjusted net income

 

$

45,707

 

$

41,582

 

$

115,872

 

$

118,708

 

Diluted adjusted earnings per share

 

$

0.21

 

$

0.19

 

$

0.53

 

$

0.54