8-K

 

 

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): October 31, 2012

 

 

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 12, 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:

 

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

 

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

 

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

 

¨ 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 October 31, 2012, Genpact Limited issued a press release announcing its financial results for the three months and nine months ended September 30, 2012. Genpact is furnishing this Form 8-K pursuant to Item 2.02, “Results of Operations and Financial Condition.” A copy of the 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 October 31, 2012


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: October 31, 2012     By:  

/s/ Heather White

    Name:   Heather White
    Title:   Vice President and Senior Legal Counsel


EXHIBIT INDEX

 

Exhibit

  

Description

99.1    Press release dated October 31, 2012
EX-99.1

Exhibit 99.1

 

LOGO

Genpact Reports Results for the Third Quarter of 2012

Third Quarter Revenues of $491.2 Million, Up 14%

Adjusted Income from Operations of $79.7 Million, Up 13%

NEW YORK, October 31, 2012 – Genpact Limited (NYSE: G), a global leader in business process management and technology services, today announced financial results for the third quarter ended September 30, 2012.

Key Financial Results – Third Quarter 2012

 

 

Revenues were $491.2 million, up 14.3% from $429.6 million in the third quarter of 2011. Revenues from Global Clients were up 19.3%, and business process management revenues from Global Clients were up 24.4%.

 

 

Net income attributable to Genpact Limited shareholders was $25.2 million, compared to $48.0 million in the third quarter of 2011. Net income margin for the third quarter of 2012 was 5.1%, compared to 11.2% in the third quarter of 2011. Third quarter 2012 net income and margin reflected the impact of a foreign exchange re-measurement loss as well as expenses related to: the special cash dividend; associated debt refinancing and withholding taxes; and the sale of shares by Genpact’s original sponsors.

 

 

Diluted earnings per common share were $0.11, compared to $0.21 per share in the third quarter of 2011. Third quarter 2012 diluted earnings per common share reflected the impact of a foreign exchange re-measurement loss as well as expenses related to: the special cash dividend; associated debt refinancing and withholding taxes; and the sale of shares by Genpact’s original sponsors.

 

 

Adjusted income from operations was $79.7 million, up 12.6% from $70.9 million in the third quarter of 2011.

 

 

Adjusted income from operations margin was 16.2%, compared to 16.5% in the third quarter of 2011.

 

 

Adjusted diluted earnings per share were $0.18, compared to $0.26 in the third quarter of 2011. The adjusted diluted earnings per share was after accounting for (1) a $0.05 foreign exchange re-measurement loss in the third quarter of 2012 compared to a $0.03 gain in the third quarter of 2011 and (2) a $0.02 impact for incremental expenses related to the company’s debt refinancing in the third quarter of 2012.

N.V. ‘Tiger’ Tyagarajan, Genpact’s president and CEO said, “Genpact continues to deliver solid financial results, with strong growth in revenues and adjusted operating income. Revenues increased 14.3% year-over-year and 5.0% sequentially to $491 million. Adjusted income from operations grew 12.6%. We returned capital to shareholders in the third quarter in the form of a special cash dividend of $2.24 per share, and facilitated the sale of shares by our original sponsors. We believe both of these events are extremely positive for shareholders.”

Revenues from Global Clients grew 19.3% over the third quarter of 2011. Business process management revenues from Global Clients grew by 24.4%, led by 28.6% growth in Smart Decision Services, which is comprised of Genpact’s reengineering, analytics, business consulting and enterprise risk consulting businesses. Revenues from Global Clients represented approximately 74.5% of Genpact’s total revenues, with the remaining 25.5% of revenues, or $125.3 million, coming from GE. GE revenues increased 1.9% from the third quarter of 2011.

As of September 30, 2012, 189 client relationships each contributed revenues of $1 million or more in the preceding twelve months, up from 172 such relationships as of September 30, 2011. As of September 30, 2012, 11 client relationships each contributed revenues of $25 million or more in the preceding 12 months, up from eight such client relationships as of September 30, 2011.

Approximately 76.1% of Genpact’s revenues for the quarter came from business process management services, up from 74.3% for the third quarter of 2011. Revenues from IT services were approximately 23.9% of total revenues for


the third quarter of 2012, compared to 25.7% for the third quarter of 2011.

Genpact generated $77.4 million of cash from operations in the third quarter of 2012, compared to $95.1 million in the third quarter of 2011. Genpact had approximately $394.5 million in cash and cash equivalents as of September 30, 2012.

Year-to-Date Results

 

 

Revenues were $1.394 billion, up 20.4% from $1.158 billion for the nine months ended September 30, 2011.

 

 

Net income attributable to Genpact Limited shareholders was $124.8 million, compared to $123.2 million for the nine months ended September 30, 2011; net income margin was 9.0%, compared to 10.6% for the nine months ended September 30, 2011.

 

 

Diluted earnings per common share were $0.55, compared to $0.54 for the nine months ended September 30, 2011.

 

 

Adjusted income from operations was $229.2 million, up 22.3% from $187.4 million for the nine months ended September 30, 2011.

 

 

Adjusted income from operations margin was 16.4%, up from 16.2% for the nine months ended September 30, 2011.

 

 

Adjusted diluted earnings per share were $0.71, compared to $0.66 for the nine months ended September 30, 2011.

As of September 30, 2012, Genpact had approximately 60,800 employees worldwide, an increase from approximately 53,600 as of September 30, 2011. Genpact’s employee attrition rate for the nine months ended September 30, 2012 was 25%, measured from day one of employment, down from 30% for the same period in 2011. Annualized revenue per employee for the nine months ended September 30, 2012 was $33,700 compared to $34,300 for the nine months ended September 30, 2011.

2012 Outlook

Tyagarajan continued, “Genpact helps clients weather economic storms as they continue to face volatility and uncertainty that is forcing them to better control costs, develop more competitive insights, drive growth and even re-think their business models. Like our clients, we remain cautious about the global economy in the near term and thus we continue to expect Genpact full-year revenues of $1.86 – $1.90 billion, and adjusted operating income margin of 16.0% – 16.5%.”

Conference Call to Discuss Financial Results

Genpact management will host an hour-long conference call beginning at 8:00 a.m. ET on November 1, 2012 to discuss the company’s performance for the third quarter of fiscal 2012. To participate, callers can dial +1 800-901-5241 from within the U.S. or +1 617-786-2963 from any other country. Thereafter, callers will be prompted to enter the participant code, 43481102. 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 Limited (NYSE: G), a global leader in business process management and technology services, leverages the power of smarter processes, smarter analytics and smarter technology to help its clients drive intelligence across their enterprise. Genpact’s Smart Enterprise Processes (SEPSM) framework, its unique science of process combined with deep domain expertise in multiple industry verticals, leads to superior business outcomes. Genpact’s Smart Decision Services deliver valuable business insights to its clients through targeted analytics, reengineering expertise, and advanced risk management. Making technology more intelligent by embedding it with process and data insights, Genpact also offers a wide range of technology services. Driven by a passion for process innovation and operational excellence built on its Lean and Six Sigma DNA and the legacy of serving GE for more than 15 years, the company’s 60,500+ professionals around the globe deliver services to its more than 600 clients from a network of 74 delivery centers across 20 countries supporting more than 30 languages. For more information, visit 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, uncertainties and other factors include but are not limited to a slowdown in the economies and sectors in which our clients operate, a slowdown in the business process management and information technology 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, changes in tax rates and tax legislation, 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 and should not be relied upon as representing management’s expectations or beliefs as of any date subsequent to the time they are made. 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    Bharani Bobba
   +1 (203) 300-9230
   bharani.bobba@genpact.com
Media   

Gail Marold

+1 (919) 345-3899

gail.marold@genpact.com


GENPACT LIMITED AND ITS SUBSIDIARIES

Consolidated Balance Sheets

(Unaudited)

(In thousands, except per share data and share count)

 

     As of December 31,
2011
     As of September 30,
2012
 

Assets

     

Current assets

     

Cash and cash equivalents

   $ 408,020       $ 394,503   

Accounts receivable, net

     258,498         462,893   

Accounts receivable from related party, net

     143,921         221   

Deferred tax assets

     46,949         45,639   

Due from related party

     10         —     

Prepaid expenses and other current assets

     127,721         205,710   
  

 

 

    

 

 

 

Total current assets

   $ 985,119       $ 1,108,966   

Property, plant and equipment, net

     180,504         197,929   

Deferred tax assets

     91,880         82,826   

Investment in equity affiliates

     220         440   

Customer-related intangible assets, net

     85,987         89,936   

Marketing-related intangible assets, net

     24,240         22,375   

Other intangible assets, net

     3,061         6,510   

Goodwill

     925,339         966,612   

Other assets

     107,037         123,075   
  

 

 

    

 

 

 

Total assets

   $ 2,403,387       $ 2,598,669   
  

 

 

    

 

 

 


GENPACT LIMITED AND ITS SUBSIDIARIES

Consolidated Balance Sheets

(Unaudited)

(In thousands, except per share data and share count)

 

     As of December 31,
2011
    As of September 30,
2012
 

Liabilities and equity

    

Current liabilities

    

Short-term borrowings

   $ 252,000      $ 80,691   

Current portion of long-term debt

     29,012        4,977   

Current portion of capital lease obligations

     1,005        1,414   

Current portion of capital lease obligations payable to related party

     762        —     

Accounts payable

     20,951        18,723   

Income taxes payable

     20,118        66,772   

Deferred tax liabilities

     35        567   

Due to related party

     464        —     

Accrued expenses and other current liabilities

     337,481        375,976   
  

 

 

   

 

 

 

Total current liabilities

   $ 661,828      $ 549,120   

Long-term debt, less current portion

     73,930        658,122   

Capital lease obligations, less current portion

     846        2,341   

Capital lease obligations payable to related party, less current portion

     855        —     

Deferred tax liabilities

     1,905        5,095   

Due to related party

     9,154        —     

Other liabilities

     219,186        230,393   
  

 

 

   

 

 

 

Total liabilities

   $ 967,704      $ 1,445,071   
  

 

 

   

 

 

 

Shareholders’ equity

    

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

     —          —     

Common shares, $0.01 par value, 500,000,000 authorized, 222,347,968 and 224,116,751 issued and outstanding as of December 31, 2011 and September 30, 2012, respectively

     2,222        2,240   

Additional paid-in capital

     1,146,203        1,186,979   

Retained earnings

     605,386        228,581   

Accumulated other comprehensive income (loss)

     (320,753     (267,461
  

 

 

   

 

 

 

Genpact Limited shareholders’ equity

     1,433,058        1,150,339   

Noncontrolling interest

     2,625        3,259   
  

 

 

   

 

 

 

Total equity

     1,435,683        1,153,598   

Commitments and contingencies

    
  

 

 

   

 

 

 

Total liabilities and equity

   $ 2,403,387      $ 2,598,669   
  

 

 

   

 

 

 


GENPACT LIMITED AND ITS SUBSIDIARIES

Consolidated Statements of Income

(Unaudited)

(In thousands, except per share data and share count)

 

     Three months ended September 30,     Nine months ended September 30,  
     2011     2012     2011     2012  

Net revenues

        

Net revenues from services - related party

   $ 123,290      $ 170      $ 359,035      $ 487   

Net revenues from services - others

     306,275        490,987        798,707        1,393,780   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total net revenues

     429,565        491,157        1,157,742        1,394,267   
  

 

 

   

 

 

   

 

 

   

 

 

 

Cost of revenue

        

Services

     268,312        297,253        736,830        847,940   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total cost of revenue

     268,312        297,253        736,830        847,940   
  

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

   $ 161,253      $ 193,904      $ 420,912      $ 546,327   

Operating expenses:

        

Selling, general and administrative expenses

     95,868        118,536        250,033        337,794   

Amortization of acquired intangible assets

     5,754        6,014        13,971        17,094   

Other operating (income) expense, net

     2,883        (598     2,592        (2,111
  

 

 

   

 

 

   

 

 

   

 

 

 

Income from operations

   $ 56,748      $ 69,952      $ 154,316      $ 193,550   

Foreign exchange (gains) losses, net

     (9,736     13,220        (12,433     (5,086

Other income (expense), net

     2,147        (14,932     8,271        (15,755
  

 

 

   

 

 

   

 

 

   

 

 

 

Income before Equity-method investment activity, net and income tax expense

   $ 68,631      $ 41,800      $ 175,020      $ 182,881   

Equity-method investment activity, net

     21        (50     289        (24
  

 

 

   

 

 

   

 

 

   

 

 

 

Income before income tax expense

   $ 68,610      $ 41,850      $ 174,731      $ 182,905   

Income tax expense

     18,907        15,239        46,386        53,239   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net Income

   $ 49,703      $ 26,611      $ 128,345      $ 129,666   

Net income attributable to noncontrolling interest

     1,657        1,436        5,171        4,851   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income attributable to Genpact Limited shareholders

   $ 48,046      $ 25,175      $ 123,174      $ 124,815   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income available to Genpact Limited common shareholders

     48,046        25,175        123,174        124,815   

Earnings per common share attributable to Genpact Limited common shareholders

        

Basic

   $ 0.22      $ 0.11      $ 0.56      $ 0.56   

Diluted

   $ 0.21      $ 0.11      $ 0.54      $ 0.55   

Dividend per share

   $ —        $ 2.24      $ —        $ 2.24   
  

 

 

   

 

 

   

 

 

   

 

 

 

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

        

Basic

     221,771,264        223,876,035        221,359,288        223,289,507   

Diluted

     226,772,299        230,195,834        226,153,992        228,516,391   


GENPACT LIMITED AND ITS SUBSIDIARIES

Consolidated Statements of Cash Flows

(Unaudited)

(In thousands, except per share data and share count)

 

     Nine months ended September 30,  
     2011     2012  

Operating activities

    

Net income attributable to Genpact Limited shareholders

   $ 123,174      $ 124,815   

Net income attributable to noncontrolling interest

     5,171        4,851   
  

 

 

   

 

 

 

Net Income

   $ 128,345      $ 129,666   

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

    

Depreciation and amortization

     44,552        41,609   

Amortization of debt issue costs

     1,264        7,468   

Amortization of acquired intangible assets

     14,094        17,149   

Reserve (release) for doubtful receivables

     5,944        2,780   

Reserve for mortgage loans

     —          107   

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

     (6,397     (1,307

Equity-method investment activity, net

     289        (24

Stock-based compensation expense

     17,712        22,856   

Deferred income taxes

     (3,722     (9,297

Others, net

     5,320        2,287   

Change in operating assets and liabilities:

    

Increase in accounts receivable

     (36,568     (45,209

Increase in other assets

     (48,564     (64,645

Decrease in accounts payable

     (2,152     (3,876

Increase in accrued expenses and other current liabilities

     10,274        29,994   

Increase in income taxes payable

     42,886        45,688   

Increase in other liabilities

     3,807        34,226   
  

 

 

   

 

 

 

Net cash provided by operating activities

   $ 177,084      $ 209,472   

Investing activities

    

Purchase of property, plant and equipment

     (22,263     (60,141

Proceeds from sale of property, plant and equipment

     687        374   

Investment in affiliates

     —          (205

Purchase of short term investments

     (129,458     —     

Proceeds from sale of short term investments

     206,443        —     

Short term deposits placed

     —          (25,638

Redemption of short term deposits

     —          25,638   

Payment for business acquisitions, net of cash acquired

     (561,767     (54,518
  

 

 

   

 

 

 

Net cash used for investing activities

   $ (506,358   $ (114,490

Financing activities

    

Repayment of capital lease obligations

     (2,027     (1,684

Proceeds from long-term debt

     120,000        675,000   

Repayment of long-term debt

     (25,000     (105,000

Proceeds from Short-term borrowings

     260,000        80,000   

Repayment of Short-term borrowings

     (8,000     (252,350

Proceeds from issuance of common shares under stock based compensation plans

     10,614        19,684   

Payment for net settlement of stock based awards

     —          (1,746

Dividend paid

     —          (501,620

Direct cost incurred in relation to Debt

     (9,115     (14,438

Distribution to noncontrolling interest

     (4,680     (3,961
  

 

 

   

 

 

 

Net cash provided by (used for) financing activities

   $ 341,792      $ (106,115

Effect of exchange rate changes

     (7,487     (2,384

Net increase (decrease) in cash and cash equivalents

     12,518        (11,133

Cash and cash equivalents at the beginning of the period

     404,034        408,020   
  

 

 

   

 

 

 

Cash and cash equivalents at the end of the period

   $ 409,065      $ 394,503   
  

 

 

   

 

 

 

Supplementary information

    

Cash paid during the period for interest

   $ 4,036      $ 5,785   

Cash paid during the period for income taxes

   $ 42,212      $ 65,708   

Property, plant and equipment acquired under capital lease obligation

   $ 1,438      $ 1,955   


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 shareholders of Genpact Limited, or adjusted net income, and adjusted diluted earnings per share attributable to shareholders of Genpact Limited, or adjusted diluted 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 historically used financial statements that did not include significant acquisition related expenses and amortization of acquired intangibles on such acquisitions, 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.

As a result of frequent acquisitions of varying scale and size, it is difficult to predict the expenses related to acquisitions and amortization of the acquired intangibles on acquisitions. Therefore, with effect from July 1, 2012, for its internal management reporting and budgeting purposes, management considers using financial statements that do not include expenses related to all acquisitions and amortization of acquired intangibles on acquisitions 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.

Besides this, for its internal management reporting and budgeting purposes, management uses financial statements that do not include stock-based compensation expense, amortization of acquired intangibles at formation in 2004, expenses related to change of shareholding and capital restructuring (excluding expenses related to the new credit facility) and withholding taxes relating to remittance of funds between subsidiaries to partly fund the payment of the special cash dividend in respect of capital restructuring, 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”, Genpact’s management believes that providing financial statements that do not include stock-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, expenses related to all acquisitions and amortization of acquired intangibles on acquisitions, expenses related to change of shareholding and capital restructuring (excluding expenses related to the new credit facility) and withholding taxes relating to remittance of funds between subsidiaries to partly fund the payment of the special cash dividend in respect of capital restructuring, allows investors to make additional comparisons between Genpact’s operating results to those of other companies. Genpact also believes that it is unreasonably difficult to provide its financial outlook in accordance with GAAP for a number of reasons including, without limitation, its inability to predict its future stock-based compensation expense under ASC 718, the amortization of intangibles associated with further acquisitions, acquisition related expenses, expenses related to change of shareholding and capital restructuring (excluding expenses related to the new credit facility), and withholding taxes relating to remittance of funds between subsidiaries to partly fund the payment of the special cash dividend in respect of capital restructuring, 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 shareholders of Genpact Limited calculated in accordance with GAAP is that non-GAAP adjusted income from operations and adjusted net income excludes costs, namely, stock-based compensation, that are recurring. Stock-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, 2011 and 2012:

Reconciliation of Adjusted Income from Operations

(Unaudited)

(In thousands)

 

     Three months ended September 30,     Nine months ended September 30,  
     2011     2012     2011     2012  

Income from operations as per GAAP

   $ 56,748      $ 69,952      $ 154,316      $ 193,550   

Add: Amortization of acquired intangible assets resulting from Formation Accounting

     2,327        1,621        7,275        5,253   

Add: Amortization of acquired intangible assets relating to acquisitions

     2,867        2,694        4,916        7,948   

Add: Stock based compensation

     9,153        5,613        17,712        22,856   

Add: Acquisition related expenses

     —          298        5,619        298   

Add: Other income (expense)

     1,452        (6,365     3,012        (5,733

Add: Consultancy and legal fees relating to change of shareholding and capital restructuring (excluding expenses related to the new credit facility)

     —          7,318        —          9,805   

Less: Equity-method investment activity, net

     (38     50        (306     24   

Less: Net income attributable to noncontrolling interest

     (1,657     (1,436     (5,171     (4,851
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted income from operations

   $ 70,852      $ 79,745      $ 187,373      $ 229,150   
  

 

 

   

 

 

   

 

 

   

 

 

 

Reconciliation of Adjusted Net Income

(Unaudited)

(In thousands, except per share data)

 

     Three months ended September 30,     Nine months ended September 30,  
     2011     2012     2011     2012  

Net income as per GAAP

   $ 48,046      $ 25,175      $ 123,174      $ 124,815   

Add: Amortization of acquired intangible assets resulting from Formation Accounting

     2,327        1,621        7,275        5,253   

Add: Amortization of acquired intangible assets relating to acquisitions

     2,867        2,694        4,916        7,948   

Add: Stock based compensation

     9,153        5,613        17,712        22,856   

Add: Acquisition related expenses

     —          298        5,619        298   

Add: Consultancy and legal fees relating to change of shareholding and capital restructuring (excluding expenses related to the new credit facility)

     —          7,318        —          9,805   

Add: Withholding taxes relating to remittance of funds between subsidiaries to partly fund the payment of special cash dividend in respect of capital restructuring

     —          2,300        —          2,300   

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

     (540     (357     (1,838     (1,190

Less: Tax impact on amortization of acquired intangibles resulting from acquisitions

     (975     (893     (1,670     (2,679

Less: Tax impact on stock based compensation

     (2,583     (1,971     (5,057     (7,004

Less: Tax impact on acquisition related expenses

     —          (75     (1,394     (75

Less: Tax impact on consultancy and legal fees relating to change of shareholding and capital restructuring (excluding expenses related to the new credit facility)

     —          —          —          (182
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net income

   $ 58,295      $ 41,723      $ 148,737      $ 162,145   
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted diluted earnings per share

   $ 0.26      $ 0.18      $ 0.66      $ 0.71