BEIJING, Aug. 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
- Net revenues were US$71.8
million, up 41.1%
- Gross profit was US$25.6 million,
up 42.7%
- Diluted net income per ADS[1] was US$0.20, compared to US$0.12
- Non-GAAP[2] diluted net income per ADS was US$0.30, compared to US$0.18
- Total employees as of June 30,
2012 was 7,814, compared to 6,410
"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
- HiSoft has entered into a framework agreement with the
Administrative Committee of the Wuxi State Hi-Tech Zone to purchase
the Company's existing campus facility in Wuxi city, Jiangsu province, China, for an estimated aggregate
consideration of approximately US$22
million. Subject to satisfaction of customary conditions and
regulatory approvals, the consideration is expected to be paid in
installments over the course of one year beginning in the third
quarter of 2012.
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:
- Net revenues to be at least US$77.0
million, representing an expected growth rate of 30.8%
year-over-year
- Non-GAAP diluted net income per ADS to be in the estimated
range of US$0.31 to US$0.32. This
represents an expected growth rate of 19.2% to 23.1%
year-over-year, based on 31.9 million weighted average ADSs
outstanding
For the full year 2012, based on current market and operating
conditions and current book orders, the Company expects:
- Net revenues to be at least US$297.0
million, representing an expected growth rate of 35.6%
year-over-year
- Non-GAAP diluted net income per ADS to be in the estimated
range of US$1.20 to US$1.23. This
represents an expected growth rate of 33.3% to 36.7%
year-over-year, based on 31.8 million weighted average ADSs
outstanding
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:
- U.S. Toll Free: 1-800-860-2442
- International Dial In: +1-412-858-4600
Additional methods to access the conference call include:
- Live Webcast
Broadcast: http://www.mzcan.com/cancast/us/index.php?id=usHSFT_34&version=e
- Telephone Replay: Available approximately one hour after
the end of the call through August 20,
2012, at 9:00 a.m. Eastern
Time.
U.S. Toll Free: 1-877-344-7529
International Dial In: +1-412-317-0088
Conference Number: 10016461
- Archived Webcast: Available on the Investor Relations section
of the HiSoft website at http://www.hisoft.com
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
|
SOURCE HiSoft Technology International Limited