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): May 5, 2022
(Exact name of registrant as specified in its charter)
| | ||||||||
| (State or other jurisdiction of incorporation) | (Commission File Number) | (I.R.S. Employer Identification No.) | ||||||
(Address of Principal Executive Offices) (Zip Code)
Registrant's telephone number, including area code: (441 ) 298-3300
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)) | |||||
Securities registered pursuant to Section 12(b) of the Act:
| Title of each class | Trading Symbol | Name of each exchange on which registered | ||||||
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Item 2.02Results of Operations and Financial Condition.
On May 5, 2022, Genpact Limited (the “Company”) issued a press release announcing its financial results for the three months ended March 31, 2022. The Company 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.
The information in this report (including Exhibit 99.1) is being furnished pursuant to Item 2.02 and shall not be deemed to be filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liability of that section, and shall not be incorporated by reference into any registration statement or other document filed under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such filing.
The Company is making reference to non-GAAP financial information in the press release and on the conference call. A reconciliation of the non-GAAP financial measures to the most directly comparable GAAP financial measures is contained in the attached press release.
Item 9.01.Financial Statements and Exhibits.
(d)Exhibits:
| Exhibit 99.1 | ||||||||
| Exhibit 104 | Cover Page Interactive Data File (embedded within the Inline XBRL document) | |||||||
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: May 5, 2022 | By: | /s/ Heather D. White | ||||||||||||
| Name: | Heather D. White | |||||||||||||
| Title: | Senior Vice President, Chief Legal Officer and Secretary | |||||||||||||
Exhibit 99.1
Genpact Reports First Quarter 2022 Results
Total Revenue of $1.1 billion, Up 13% (14% on a constant currency basis)1
Global Client Revenue of $973 million, Up 14% (15% on a constant currency basis)1
Diluted EPS of $0.51, Up 9%; Adjusted Diluted EPS2 of $0.60, Up 2%
NEW YORK, May 5, 2022 — Genpact Limited (NYSE: G), a global professional services firm focused on delivering digital transformation, today announced financial results for the first quarter ended March 31, 2022.
“We had a great start to the year with top-line growth, adjusted operating income margin, and adjusted diluted EPS all coming in ahead of our initial expectations,” said “Tiger” Tyagarajan, Genpact’s president and CEO. “Our investments in our strategic choices have positioned us well to help clients navigate the many challenges in this macro environment. We saw another quarter of strong demand for our analytics, digital, and consulting businesses that make up Transformation Services, as well as continued strength in our Intelligent Operations business.”
Key Financial Highlights – First Quarter 2022
•Total revenue was $1.1 billion, up 13% year-over-year (14% on a constant currency basis).1
•Revenue from Global Clients was $973 million, up 14% year-over-year (15% on a constant currency basis),1 representing 91% of total revenue.
•Revenue from GE businesses was $95 million, up 2% year-over-year, representing 9% of total revenue.
•Net income was $96 million, up 5% year-over-year, with a corresponding margin of 9.0%.
•Income from operations was $134 million, up 5% year-over-year, with a corresponding margin of 12.5%. Adjusted income from operations was $160 million, down 2% year-over-year, with a corresponding margin of 15.0%.3
•Diluted earnings per share was $0.51, up 9% year-over-year, and adjusted diluted earnings per share2 was $0.60, up 2% year-over-year.
•Cash utilized in operations was $114 million, compared to $77 million generated from operations during the first quarter of 2021.
•Genpact repurchased approximately 1.6 million of its common shares during the quarter for total consideration of approximately $76 million at an average price per share of $46.61.
1 Revenue growth on a constant currency basis is a non-GAAP measure and is calculated by restating current-period activity using the prior fiscal period’s foreign currency exchange rates adjusted for hedging gains/losses in such period.
2 Adjusted diluted earnings per share is a non-GAAP measure. A reconciliation of GAAP diluted earnings per share to adjusted diluted earnings per share is attached to this release.
3 Adjusted income from operations and adjusted income from operations margin are non-GAAP measures. Reconciliations of each of GAAP income from operations and GAAP net income to adjusted income from operations and GAAP income from operations margin and GAAP net income margin to adjusted income from operations margin are attached to this release.
Full Year 2022 Outlook
Genpact now expects:
•Total revenue in the range of $4.325 billion to $4.4 billion, up 8.0% to 9.0%, or 9.0% to 11.0% on a constant currency basis, increased from the prior full-year outlook of $4.3 billion to $4.4 billion, up 7.0% to 9.0%, or 8.0% to 10.0% on a constant currency basis.1 The full-year revenue outlook now assumes an additional adverse impact from foreign currency (at current exchange rates) compared to the outlook given at the beginning of the year.
•Global Client revenue growth in the range of 9.0% to 11.0%, or 11.0% to 13.0% on a constant currency basis,1 increased from the prior outlook of 8.0% to 11.0%, or 9.0% to 12.0% on a constant currency basis.1
•Adjusted diluted EPS4 of $2.60 to $2.76, increased from the prior outlook of $2.53 to $2.71.
Genpact continues to expect:
•Adjusted income from operations margin5 of 16.0% to 16.5%.
Conference Call to Discuss Financial Results
Genpact’s management will host an hour-long conference call beginning at 4:30 p.m. ET on May 5, 2022 to discuss the company’s performance for the first quarter ended March 31, 2022. To participate, callers can dial +1 (877) 654-0173 from within the U.S. or +1 (281) 973-6289 from any other country. Callers will be prompted to enter the conference ID, 8898149. A live webcast of the call will also be made available on the Genpact Investor Relations website at https://www.genpact.com/investors. For those who cannot join the call live, a replay will be archived on the Genpact website after the end of the call. A transcript of the call will also be made available on the website.
About Genpact
Genpact (NYSE: G) is a global professional services firm that makes business transformation real. Led by our purpose -- the relentless pursuit of a world that works better for people -- we drive digital-led innovation and digitally enabled intelligent operations for our clients. Guided by our experience reinventing and running thousands of processes for hundreds of clients, many of them Global Fortune 500 companies, we drive real-world transformation at scale. We think with design, dream in digital, and solve problems with data and analytics. Combining our expertise in end-to-end operations and our AI-based platform, Genpact Cora, we focus on the details – all 100,000+ of us. From New York to New Delhi, and more than 30 countries in between, we connect every dot, reimagine every process, and reinvent the ways companies work. We know that reimagining each step from start to finish creates better business outcomes. Whatever it is, we’ll be there with you – accelerating digital transformation to create bold, lasting results – because transformation happens here.
4 Adjusted diluted earnings per share is a non-GAAP measure. A reconciliation of the outlook for GAAP diluted earnings per share to adjusted diluted earnings per share is attached to this release.
5 Adjusted income from operations margin is a non-GAAP measure. A reconciliation of the outlook for each of GAAP income from operations margin and GAAP net income margin to adjusted income from operations margin is attached to this release.
Safe Harbor
This press release contains certain statements concerning our future growth prospects, including our outlook for 2022, financial results and other 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 the impact of the invasion of Ukraine by Russia and the related sanctions and other measures being implemented or imposed in response thereto, as well as any potential expansion or escalation of the conflict or its economic disruption beyond its current scope, wage increases in locations in which we have operations, our ability to attract and retain skilled professionals, general inflationary pressures and our ability to share increased costs with our clients, our ability to effectively price our services and maintain pricing and employee utilization rates, the impact of the COVID-19 pandemic on our business and on our employees, clients, partners and suppliers, a slowdown in the economies and sectors in which our clients operate, a slowdown in the business process outsourcing or information technology services sectors, our ability to develop and successfully execute our business strategies, the risks and uncertainties arising from our past and future acquisitions, our ability to convert bookings to revenues, our ability to manage growth, factors which may impact our cost advantage, changes in tax rates and tax legislation and other laws and regulations, risks and uncertainties regarding fluctuations in our earnings, foreign currency fluctuations, general economic conditions affecting our industry, political, economic or business conditions in countries in which we operate, including the withdrawal of the United Kingdom from the European Union, commonly known as Brexit, 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 and Quarterly Reports on Form 10-Q. 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 undertakes no obligation to update any forward-looking statements that may be made from time to time by or on behalf of Genpact.
Contacts
| Investors | Roger Sachs, CFA | |||||||
+1 (203) 808-6725 | ||||||||
roger.sachs@genpact.com | ||||||||
| Media | Siya Belliappa | |||||||
| +1 (718) 561-9843 | ||||||||
siya.belliappa@genpact.com | ||||||||
GENPACT LIMITED AND ITS SUBSIDIARIES
Consolidated Balance Sheets
(Unaudited)
(In thousands, except per share data and share count)
| As of December 31, 2021 | As of March 31, 2022 | |||||||||||||
| Assets | ||||||||||||||
| Current assets | ||||||||||||||
| Cash and cash equivalents | $ | 899,458 | $ | 861,760 | ||||||||||
| Accounts receivable, net of allowance for credit losses of $24,329 and $21,938 as of December 31, 2021 and March 31, 2022, respectively | 887,742 | 971,361 | ||||||||||||
| Prepaid expenses and other current assets | 134,441 | 151,613 | ||||||||||||
| Total current assets | $ | 1,921,641 | $ | 1,984,734 | ||||||||||
| Property, plant and equipment, net | 215,089 | 202,707 | ||||||||||||
| Operating lease right-of-use assets | 270,603 | 253,568 | ||||||||||||
| Deferred tax assets | 106,322 | 99,079 | ||||||||||||
| Intangible assets, net | 169,635 | 154,149 | ||||||||||||
| Goodwill | 1,731,027 | 1,722,012 | ||||||||||||
| Contract cost assets | 238,794 | 234,772 | ||||||||||||
| Other assets, net of allowance for credit losses of $3,711 and $3,272 as of December 31, 2021 and March 31, 2022, respectively | 322,158 | 320,250 | ||||||||||||
| Total assets | $ | 4,975,269 | $ | 4,971,271 | ||||||||||
| Liabilities and equity | ||||||||||||||
| Current liabilities | ||||||||||||||
| Short-term borrowings | $ | — | $ | 250,000 | ||||||||||
| Current portion of long-term debt | 383,433 | 383,569 | ||||||||||||
| Accounts payable | 24,984 | 21,098 | ||||||||||||
| Income taxes payable | 47,353 | 53,212 | ||||||||||||
| Accrued expenses and other current liabilities | 791,440 | 615,918 | ||||||||||||
| Operating leases liability | 61,591 | 59,497 | ||||||||||||
| Total current liabilities | $ | 1,308,801 | $ | 1,383,294 | ||||||||||
| Long-term debt, less current portion | 1,272,476 | 1,264,372 | ||||||||||||
| Operating leases liability | 247,707 | 229,776 | ||||||||||||
| Deferred tax liabilities | 3,942 | 3,613 | ||||||||||||
| Other liabilities | 245,210 | 242,822 | ||||||||||||
| Total liabilities | $ | 3,078,136 | $ | 3,123,877 | ||||||||||
| Shareholders' equity | ||||||||||||||
| Preferred shares, $0.01 par value, 250,000,000 authorized, none issued | — | — | ||||||||||||
| Common shares, $0.01 par value, 500,000,000 authorized, 185,336,357 and 185,072,415 issued and outstanding as of December 31, 2021 and March 31, 2022, respectively | 1,847 | 1,845 | ||||||||||||
| Additional paid-in capital | 1,717,165 | 1,693,854 | ||||||||||||
| Retained earnings | 732,474 | 729,503 | ||||||||||||
| Accumulated other comprehensive income (loss) | (554,353) | (577,808) | ||||||||||||
| Total equity | $ | 1,897,133 | $ | 1,847,394 | ||||||||||
| Total liabilities and equity | $ | 4,975,269 | $ | 4,971,271 | ||||||||||
GENPACT LIMITED AND ITS SUBSIDIARIES
Consolidated Statements of Income
(Unaudited)
(In thousands, except per share data and share count)
| Three months ended March 31, | ||||||||||||||
| 2021 | 2022 | |||||||||||||
| Net revenues | $ | 946,071 | $ | 1,068,443 | ||||||||||
| Cost of revenue | 600,928 | 685,962 | ||||||||||||
| Gross profit | $ | 345,143 | $ | 382,481 | ||||||||||
| Operating expenses: | ||||||||||||||
| Selling, general and administrative expenses | 200,732 | 237,296 | ||||||||||||
| Amortization of acquired intangible assets | 16,176 | 11,306 | ||||||||||||
| Other operating (income) expense, net | 353 | 3 | ||||||||||||
| Income from operations | $ | 127,882 | $ | 133,876 | ||||||||||
| Foreign exchange gains (losses), net | 3,293 | 4,303 | ||||||||||||
| Interest income (expense), net | (12,342) | (12,088) | ||||||||||||
| Other income (expense), net | 1,392 | (409) | ||||||||||||
| Income before income tax expense | $ | 120,225 | $ | 125,682 | ||||||||||
| Income tax expense | 28,952 | 29,503 | ||||||||||||
| Net income | $ | 91,273 | $ | 96,179 | ||||||||||
| Earnings per common share | ||||||||||||||
| Basic | $ | 0.48 | $ | 0.52 | ||||||||||
| Diluted | $ | 0.47 | $ | 0.51 | ||||||||||
| Weighted average number of common shares used in computing earnings per common share | ||||||||||||||
| Basic | 188,650,112 | 185,637,776 | ||||||||||||
| Diluted | 193,213,258 | 189,558,404 | ||||||||||||
GENPACT LIMITED AND ITS SUBSIDIARIES
Consolidated Statements of Cash Flows
(Unaudited)
(In thousands)
| Three Months ended March 31, | ||||||||||||||
| 2021 | 2022 | |||||||||||||
| Operating activities | ||||||||||||||
| Net income | $ | 91,273 | $ | 96,179 | ||||||||||
| Adjustments to reconcile net income to net cash (used for)/ provided by operating activities: | ||||||||||||||
| Depreciation and amortization | 28,953 | 24,847 | ||||||||||||
| Amortization of debt issuance costs | 557 | 690 | ||||||||||||
| Amortization of acquired intangible assets | 16,176 | 11,306 | ||||||||||||
| Write-down of intangible assets and property, plant and equipment | 836 | — | ||||||||||||
| Allowance for credit losses | 727 | (463) | ||||||||||||
| Unrealized gain on revaluation of foreign currency asset/liability | (3,127) | (4,599) | ||||||||||||
| Stock-based compensation expense | 17,430 | 15,250 | ||||||||||||
| Deferred tax expense | 31 | 4,914 | ||||||||||||
| Others, net | 201 | 19 | ||||||||||||
| Change in operating assets and liabilities: | ||||||||||||||
| Increase in accounts receivable | (6,385) | (83,548) | ||||||||||||
| (Increase) decrease in prepaid expenses, other current assets, contract cost assets, operating lease right-of-use assets and other assets | 14,526 | (4,120) | ||||||||||||
| Increase (decrease) in accounts payable | 7,700 | (2,010) | ||||||||||||
| Decrease in accrued expenses, other current liabilities, operating lease liabilities and other liabilities | (106,727) | (179,186) | ||||||||||||
| Increase in income taxes payable | 14,985 | 6,440 | ||||||||||||
| Net cash (used for)/ provided by operating activities | $ | 77,156 | $ | (114,281) | ||||||||||
| Investing activities | ||||||||||||||
| Purchase of property, plant and equipment | (12,010) | (16,744) | ||||||||||||
| Payment for internally generated intangible assets (including intangibles under development) | (1,897) | (1,065) | ||||||||||||
| Proceeds from sale of property, plant and equipment | 681 | 43 | ||||||||||||
| Payment for business acquisitions, net of cash acquired | (5,309) | — | ||||||||||||
| Net cash used for investing activities | $ | (18,535) | $ | (17,766) | ||||||||||
| Financing activities | ||||||||||||||
| Repayment of finance lease obligations | (3,037) | (2,292) | ||||||||||||
| Payment of debt issuance costs | (1,893) | — | ||||||||||||
| Proceeds from long-term debt | 350,000 | — | ||||||||||||
| Repayment of long-term debt | (8,500) | (8,500) | ||||||||||||
| Proceeds from short-term borrowings | — | 250,000 | ||||||||||||
| Repayment of short-term borrowings | (250,000) | — | ||||||||||||
| Proceeds from issuance of common shares under stock-based compensation plans | 6,596 | 3,300 | ||||||||||||
| Payment for net settlement of stock-based awards | (28,721) | (41,889) | ||||||||||||
| Dividend paid | (20,115) | (23,134) | ||||||||||||
| Payment for stock repurchased and retired (including expenses related to stock repurchase) | (134,218) | (76,032) | ||||||||||||
| Net cash (used for)/ provided by financing activities | $ | (89,888) | $ | 101,453 | ||||||||||
| Effect of exchange rate changes | (5,171) | (7,104) | ||||||||||||
| Net decrease in cash and cash equivalents | (31,267) | (30,594) | ||||||||||||
| Cash and cash equivalents at the beginning of the period | 680,440 | 899,458 | ||||||||||||
| Cash and cash equivalents at the end of the period | $ | 644,002 | $ | 861,760 | ||||||||||
| Supplementary information | ||||||||||||||
| Cash paid during the period for interest | $ | 4,086 | $ | 1,893 | ||||||||||
| Cash paid during the period for income taxes, net of refund | $ | 21,988 | $ | 28,580 | ||||||||||
Non-GAAP Financial Measures
To supplement the consolidated financial statements presented in accordance with GAAP, this press release includes the following non-GAAP financial measures:
•Adjusted income from operations;
•Adjusted income from operations margin;
•Adjusted diluted earnings per share; and
•Revenue growth on a constant currency basis.
These non-GAAP financial 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 financial measures used by other companies. Accordingly, these non-GAAP financial measures, the financial statements prepared in accordance with GAAP and the reconciliations of Genpact’s GAAP financial statements to such non-GAAP financial measures should be carefully evaluated.
Prior to July 2012, Genpact’s management used financial statements that excluded significant acquisition-related expenses, amortization of related acquired intangibles, and amortization of acquired intangibles recorded at the company’s formation in 2004 for its internal management reporting, budgeting and decision-making purposes, including comparing Genpact’s operating results to that of its competitors. However, considering Genpact’s acquisitions of varying scale and size, and the difficulty in predicting expenses relating to acquisitions and the amortization of acquired intangibles thereof, since July 2012 Genpact’s management has used financial statements that exclude all acquisition-related expenses and amortization of acquired intangibles for its internal management reporting, budgeting and decision-making purposes, including comparing Genpact’s operating results to those of its competitors. For the same reasons, since April 2016 Genpact’s management has excluded the impairment of acquired intangible assets from the financial statements it uses for internal management purposes. Acquisition-related expenses are excluded in the period in which an acquisition is consummated.
Genpact’s management also uses financial statements that exclude stock-based compensation expense. 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 non-GAAP financial measures that exclude such expenses allows investors to make additional comparisons between Genpact’s operating results and those of other companies. Additionally, in its calculations of non-GAAP financial measures, Genpact’s management has adjusted foreign exchange gains and losses, interest income and expense and income tax expenses from GAAP net income, and other income and expenses, and certain gains, losses and impairment charges attributable to equity-method investments from GAAP income from operations, because management believes that the Company’s results after taking into account these adjustments more accurately reflect the Company’s ongoing operations. In its calculations of adjusted diluted earnings per share, Genpact’s management adds back adjusted stock-based compensation expense, amortization and impairment of acquired intangible assets, acquisition-related expenses and the related tax impact of such adjustments from GAAP diluted earnings per share. For the purpose of calculating adjusted diluted earnings per share, the combined current and deferred tax effect is determined by multiplying each pre-tax adjustment by the applicable statutory income tax rate.
Genpact’s management provides information about revenues on a constant currency basis so that the revenues may be viewed without the impact of foreign currency exchange rate fluctuations compared to prior fiscal periods, thereby facilitating period-to-period comparisons of the Company’s true business performance. Revenue growth on a constant currency basis is calculated by restating current-period activity using the prior fiscal period’s foreign currency exchange rates adjusted for hedging gains/losses in such period.
Accordingly, Genpact believes that the presentation of adjusted income from operations, adjusted income from operations margin, adjusted diluted earnings per share and revenue growth on a constant currency basis, 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 adjusted income from operations and adjusted income from operations margin versus income from operations, income from operations margin, net income and net income margin calculated in accordance with GAAP is that these non-GAAP financial measures exclude certain recurring costs and certain other charges, namely stock-based compensation expense and amortization and impairment of acquired intangible assets. Management compensates for this limitation by providing specific information on the GAAP amounts excluded from adjusted income from operations and adjusted income from operations margin.
The following tables show the reconciliation of these non-GAAP financial measures to the most directly comparable GAAP measures for the three months ended March 31, 2021 and 2022:
Reconciliation of Net Income/Margin to Adjusted Income from Operations/Margin
(In thousands)
| Three months ended March 31, | ||||||||||||||
| 2021 | 2022 | |||||||||||||
| Net income | $ | 91,273 | $ | 96,179 | ||||||||||
| Foreign exchange (gains) losses, net | (3,293) | (4,303) | ||||||||||||
| Interest (income) expense, net | 12,342 | 12,088 | ||||||||||||
| Income tax expense | 28,952 | 29,503 | ||||||||||||
| Stock-based compensation expense | 17,430 | 15,250 | ||||||||||||
| Amortization and impairment of acquired intangible assets | 15,952 | 11,302 | ||||||||||||
| Adjusted income from operations | $ | 162,656 | $ | 160,019 | ||||||||||
| Net income margin | 9.6 | % | 9.0 | % | ||||||||||
| Adjusted income from operations margin | 17.2 | % | 15.0 | % | ||||||||||
Reconciliation of Income from Operations/Margin to Adjusted Income from Operations/Margin
(In thousands)
| Three months ended March 31, | ||||||||||||||
| 2021 | 2022 | |||||||||||||
| Income from operations | $ | 127,882 | $ | 133,876 | ||||||||||
| Stock-based compensation expense | 17,430 | 15,250 | ||||||||||||
| Amortization and impairment of acquired intangible assets | 15,952 | 11,302 | ||||||||||||
| Other income (expense), net | 1,392 | (409) | ||||||||||||
| Adjusted income from operations | $ | 162,656 | $ | 160,019 | ||||||||||
| Income from operations margin | 13.5 | % | 12.5 | % | ||||||||||
| Adjusted income from operations margin | 17.2 | % | 15.0 | % | ||||||||||
Reconciliation of Diluted EPS to Adjusted Diluted EPS6
(Per share data)
| Three months ended March 31, | ||||||||||||||
| 2021 | 2022 | |||||||||||||
| Diluted EPS | $ | 0.47 | $ | 0.51 | ||||||||||
| Stock-based compensation expense | 0.09 | 0.08 | ||||||||||||
| Amortization and impairment of acquired intangible assets | 0.08 | 0.06 | ||||||||||||
| Tax impact on stock-based compensation expense | (0.03) | (0.03) | ||||||||||||
| Tax impact on amortization and impairment of acquired intangible assets | (0.02) | (0.01) | ||||||||||||
| Adjusted diluted EPS | $ | 0.59 | $ | 0.60 | ||||||||||
6 Due to rounding, the numbers presented in this table may not add up precisely to the totals provided.
The following tables show the reconciliation of forward-looking non-GAAP financial measures to the most directly comparable GAAP measures for the year ending December 31, 2022:
Reconciliation of Outlook for Net Income Margin to Adjusted Income from Operations Margin7
| Year ending December 31, 2022 | ||||||||||||||
| Lower | Upper | |||||||||||||
| Net income margin | 9.4% | 9.8% | ||||||||||||
| Estimated foreign exchange (gains) losses, net | (0.1)% | (0.1)% | ||||||||||||
| Estimated interest (income) expense, net | 1.0% | 1.0% | ||||||||||||
| Estimated income tax expense | 3.0% | 3.1% | ||||||||||||
| Estimated stock-based compensation expense | 1.7% | 1.6% | ||||||||||||
| Estimated amortization of acquired intangible assets | 1.0% | 1.0% | ||||||||||||
| Adjusted income from operations margin | 16.0% | 16.5% | ||||||||||||
Reconciliation of Outlook for Income from Operations Margin to Adjusted Income from
Operations Margin7
| Year ending December 31, 2022 | ||||||||||||||
| Lower | Upper | |||||||||||||
| Income from operations margin | 13.3% | 13.8% | ||||||||||||
| Estimated stock-based compensation expense | 1.7% | 1.6% | ||||||||||||
| Estimated amortization and impairment of acquired intangible assets | 1.0% | 1.0% | ||||||||||||
| Estimated other income (expense), net | 0.1% | 0.1% | ||||||||||||
| Adjusted income from operations margin | 16.0% | 16.5% | ||||||||||||
Reconciliation of Outlook for Diluted EPS to Adjusted Diluted EPS7
(Per share data)
| Year ending December 31, 2022 | ||||||||||||||
| Lower | Upper | |||||||||||||
| Diluted EPS | $ | 2.14 | $ | 2.30 | ||||||||||
| Estimated stock-based compensation expense | 0.39 | 0.39 | ||||||||||||
| Estimated amortization and impairment of acquired intangible assets | 0.23 | 0.23 | ||||||||||||
| Estimated tax impact on stock-based compensation expense | (0.10) | (0.10) | ||||||||||||
| Estimated tax impact on amortization and impairment of acquired intangible assets | (0.06) | (0.06) | ||||||||||||
| Adjusted diluted EPS | $ | 2.60 | $ | 2.76 | ||||||||||
7 Due to rounding, the numbers presented in this table may not add up precisely to the totals provided.