BEIJING, May 17, 2013 /PRNewswire/ -- iSoftStone Holdings Limited ("iSoftStone" or "the Company," NYSE: ISS), a leading China-based IT services provider, today reported its unaudited financial and operating results for the first quarter ended March 31, 2013.
First quarter 2013 results
Mr. T.W. Liu, iSoftStone's Chairman and Chief Executive Officer, said, "We are pleased with the financial results we achieved during the first quarter of 2013. Net revenues for the quarter were $96 million, up 11% from the same quarter last year. Both revenues and net income were in line with our expectation.
"During the next three quarters of 2013, we will continue to expand our business drivers, work aggressively to increase margins and cash flow, and invest in emerging technologies, like mobile, big data, and cloud computing, to help clients accelerate their business transformations.
"Although the market continues to be challenging, our strategy remains focused on opportunities that should create long-term growth and value. We expect to create satisfied clients, higher employee performance, and greater value for shareholders in 2013 and in the years ahead."
Results of operations for the first quarter 2013
Net revenues
Net revenues increased $9.5 million or 11.0% to $95.9 million in the first quarter 2013 from $86.3 million in the first quarter 2012, mainly due to strong demand for IT services from clients in Greater China, partially offset by lower demand from some global clients, primarily in Japan and the United States.
Net revenues by service line
We derive net revenues by providing an integrated suite of IT services and solutions, including (a) IT services, which primarily includes application development and maintenance ("ADM"), as well as R&D services and infrastructure and software services, (b) Consulting & Solutions, and (c) Business Process Outsourcing ("BPO"), services. The following table shows our net revenues by service line.
US$ in thousands, except % | 2012Q1 | % | 2013Q1 | % | |
IT services | |||||
ADM | 29,150 | 33.8% | 32,495 | 33.9% | |
R&D | 26,945 | 31.2% | 23,408 | 24.4% | |
Infrastructure and software | 1,758 | 2.0% | 1,607 | 1.7% | |
IT services, total | 57,853 | 67.0% | 57,510 | 60.0% | |
Consulting & Solutions | 25,575 | 29.6% | 33,634 | 35.1% | |
BPO services | 2,921 | 3.4% | 4,726 | 4.9% | |
Total net revenues | 86,349 | 100.0% | 95,870 | 100.0% |
Net revenues from IT services decreased $0.3 million or 0.6% to $57.5 million in the first quarter 2013 from $57.9 million in the first quarter 2012. Net revenues from Consulting & Solutions increased $8.1 million or 31.5% to $33.6 million in the first quarter 2013 from $25.6 million in the first quarter 2012, mainly due to wining of a new public sector consulting & solutions project. We expect that these types of consulting & solutions businesses will continue to be one of our growth drivers in the future. Net revenues from BPO services increased 61.8% to $4.7 million in the first quarter 2013 from $2.9 million in the first quarter 2012 mainly due to three new project wins.
Net revenues by geographic markets
We classify our net revenues by the following geographic markets: Greater China (which includes China, Taiwan, Hong Kong, and Macau) and Global (which includes the United States, Europe, Japan, and others), based on the headquarters locations of our clients. The following table shows our net revenues by geographic markets.
US$ in thousands, except % | 2012Q1 | % | 2013Q1 | % | |
Greater China | 51,439 | 59.6% | 65,754 | 68.6% | |
Global: | |||||
United States | 22,225 | 25.7% | 19,291 | 20.1% | |
Europe | 5,779 | 6.7% | 5,231 | 5.5% | |
Japan | 6,280 | 7.3% | 4,786 | 5.0% | |
Others | 626 | 0.7% | 808 | 0.8% | |
Global total | 34,910 | 40.4% | 30,116 | 31.4% | |
Total net revenues | 86,349 | 100.0% | 95,870 | 100.0% |
Reflecting our growth in the Chinese market and the country's relative economic strength, in the first quarter 2013, net revenues in Greater China continued to grow more than the net revenues in the Global market, especially with Japan and United States experiencing weaker macro-economic conditions than in Greater China. Our net revenues from Greater China clients increased $14.3 million or 27.8% to $65.8 million in the first quarter 2013 from $51.4 million in the first quarter 2012. Net revenues from U.S. clients decreased $2.9 million or 13.2% to $19.3 million in the first quarter 2013 from $22.2 million in the first quarter 2012 mainly due to reduced demand from one major client in the U.S. market. Net revenues from European clients decreased 9.5% to $5.2 million in the first quarter 2013 from $5.8 million in the first quarter 2012. Net revenues from Japanese clients decreased $1.5 million or 23.8% from the prior first quarter due to lower demand from Japanese clients.
Net revenues by client industry
We focus on serving clients in four target industry verticals, each with large and growing demand for IT services and solutions: technology; communications; banking, financial services and insurance ("BFSI"); and energy, transportation, and public sector. The following table shows our net revenues by client industry.
US$ in thousands, except % | 2012Q1 | % | 2013Q1 | % | |
Technology | 24,896 | 28.8% | 23,385 | 24.4% | |
Communications | 32,938 | 38.2% | 33,803 | 35.3% | |
BFSI | 15,785 | 18.3% | 18,732 | 19.5% | |
Energy, transportation, and public | 7,773 | 9.0% | 14,162 | 14.8% | |
Others | 4,957 | 5.7% | 5,788 | 6.0% | |
Total net revenues | 86,349 | 100.0% | 95,870 | 100.0% |
Net revenues from technology clients decreased $1.5 million or 6.1% to $23.4 million in the first quarter 2013 from $24.9 million in the first quarter 2012 due to reduced demand from one major technology client in China. Net revenues from communications clients increased $0.9 million or 2.6% to $33.8 million in the first quarter 2013 from $32.9 million in the first quarter 2012. Net revenues from BFSI clients increased $2.9 million or 18.7% to $18.7 million in the first quarter 2013 from $15.8 million in the first quarter 2012 attributable largely to business intelligence projects and IT services projects for a domestic bank and an insurance company. Net revenues from energy, transportation, and public sector clients increased $6.4 million or 82.2% to $14.2 million in the first quarter 2013 from $7.8 million in the first quarter 2012 due to wining of a new public sector consulting & solutions project. Net revenues from all other industries increased $0.8 million to $5.8 million in the first quarter 2013 from $5.0 million in the first quarter 2012, mainly resulting from three new project wins from a global human resources solution company, a global BPO company, and a Chinese publishing company.
In January 2013, our 75% owned subsidiary, iSoftStone Technology Service Co., Ltd. ("ISST") started operations. We expect the substantial majority of our technology and communications business will be conducted through ISST. In addition to our client and partner Huawei, clients that are expected to be served by ISST include telecommunications carriers, telecommunications equipment manufacturers, e-commerce and internet companies, and makers of computer software, semiconductors, and computer peripherals, primarily located in China. During the first quarter 2013, which was the first quarter that ISST was operational, ISST had net revenues of $38 million.
Net revenues by largest five clients
Net revenues from our largest five clients totaled $48.9 million or 51.0% of total net revenues in the first quarter 2013 compared with $41.4 million or 47.9% in the first quarter 2012.
Net revenues by pricing method
We provide our services on a time-and-expense basis, a fixed-price basis, or for certain BPO services, on the basis of volume of work processed for our clients. The following table shows our net revenues by pricing method.
US$ in thousands, except % | 2012Q1 | % | 2013Q1 | % | |
Time-and-expense basis | 29,389 | 34.0% | 36,237 | 37.8% | |
Fixed-price basis | 56,325 | 65.3% | 58,832 | 61.4% | |
Volume basis (BPO) | 635 | 0.7% | 801 | 0.8% | |
Total net revenues | 86,349 | 100.0% | 95,870 | 100.0% |
Net revenues from time-and-expenses basis projects increased $6.8 million or 23.3% to $36.2 million in the first quarter 2013 from $29.4 million in the first quarter 2012. Net revenues from fixed-price basis projects increased $2.5 million or 4.5% to $58.8 million in the first quarter 2013 from $56.3 million in the first quarter 2012.
Cost of revenues, gross profit, and gross profit margin
Cost of revenues increased $6.4 million or 11.0% to $65.0 million in the first quarter 2013 from $58.6 million in the first quarter 2012 primarily due to service delivery employees added to enable and match the growth of our business.
Gross profit increased $3.1 million or 11.1% to $30.9 million in the first quarter 2013 from $27.8 million in the first quarter 2012. Gross profit margin was 32.2% both in the first quarter 2013 and 2012.
Operating expenses
Operating expenses increased by $3.0 million or 12.7% to $26.4 million in the first quarter 2013 from $23.4 million in the first quarter 2012 primarily due to higher salary and compensation expenses in connection with expansion in the number of employees to support the business growth and annual salary increases for operations personnel.
Income from operations
Income from operations increased $0.3 million or 8.1% to $4.4 million in the first quarter 2013 from $4.1 million in the first quarter 2012.
Non-GAAP income from operations (Note 1) decreased $1.1 million or 13.4% to $7.0 million in the first quarter 2013 from $8.1 million in the first quarter 2012 due to higher operating expenses explained above.
Interest expense
Interest expense was $1.2 million in the first quarter 2013 compared with $0.3 million in the first quarter 2012. Interest expense in the first quarter 2013 and 2012 was incurred on short-term bank borrowings and the increase was due to more short-term bank loans borrowed to fund our working capital needs.
Income taxes
Income tax expense was $0.3 million in the first quarter 2013 compared with $0.7 million in the first quarter 2012. We currently estimate that the effective tax rate should be approximately 15% for the year 2013.
Net income
Net income decreased $0.3 million or 9.9% to $3.0 million in the first quarter 2013 from $3.3 million in the first quarter 2012 due to the factors explained above.
Non-GAAP net income (Note 1) decreased $1.7 million or 23.8% to $5.6 million in the first quarter 2013 from $7.3 million in the first quarter 2012.
Earnings per ADS
Basic earnings per ADS were $0.05 in the first quarter 2013 and $0.06 in the first quarter 2012.
Diluted earnings per ADS were $0.05 in the first quarter 2013 and $0.06 in the first quarter 2012.
Non-GAAP diluted earnings per ADS (note 1) were $0.10 in the first quarter 2013 and $0.12 in the first quarter 2012.
Cash and Cash Flow
As of March 31, 2013, we had a cash balance of $99.9 million. Our net cash used in operating activities in the first quarter 2013 was $17.3 million. Our net cash used in investing activities in the first quarter 2013 was $7.3 million, including capital expenditures of $7.0 million. Within the capital expenditures, $1.7 million related to the leasehold improvement of the newly leased office facility in Beijing. In the first quarter 2013, we borrowed $6.4 million of short-term bank loans to fund our growth and repaid $1.6 million of matured short-term bank loans.
Days sales outstanding, or DSO, was 188 days for the first quarter 2013 and 158 days for the first quarter 2012. DSO is calculated by dividing average accounts receivable, net of deferred revenues, by the period's gross revenues, and multiplying by the number of days in the period. The longer DSO in the first quarter 2013 was mainly due to faster revenue growth from domestic China clients, especially the clients in BFSI and public sectors, who tend to have longer payment cycles.
Recent Development
On May 1, 2013, we entered into a sales and purchase agreement to acquire 100% of the equity ownership of Beijing Ruantong Xutian Technology Development Company Limited, the limited purpose company formed solely to own and lease the facility that we are currently leasing to be used as our headquarters under a 10-year lease agreement entered into in August 2012. The agreed purchase price is RMB540 million (about $86.6 million), and the acquisition is expected to be completed in June 2013. The sale and purchase agreement is subject to customary conditions for transactions in China, including obtaining required government consents and tax clearances.
In determining the purchase option and the price of the 100% equity ownership, our management and Board of Directors considered, among other factors, the facility's value based on an independent appraisal by Jones Lang LaSalle Corporate Appraisal and Advisory Limited that indicated the purchase price was lower than the appraised value. We also considered the benefits of ownership including better economics favoring owning versus leasing due to substantially lower immediate and long-term costs, avoidance of possible future rent increases, flexibility in using and modifying the facility, improved financial and operating stability, and a greater sense of permanence from owning that should help to attract additional business and to recruit and retain employees to support our long-term operating and financial success.
We will fund the purchase of the equity ownership by (a) assuming the current owner's existing debt on the facility of RMB215 million (about $34.5 million) having an eight year maturity and a current annual interest rate of 7.2%, (b) RMB100 million (about $16.0 million) from our existing cash balances, and (c) approximately RMB225 million (about $36.1 million) from borrowings under our existing short-term credit facilities and from medium-term credit facilities currently being negotiated.
The currently leased facility has an area of approximately 43,200 square meters and can host up to 4,000 seats. The facility, replacing four existing rented office buildings, will be used as our company headquarters and will help accommodate the growth of our business and the higher number of employees, especially IT employees serving clients in Beijing. The building is located within the Zhongguancun Software Park in northwest Beijing.
Further information about the lease, facility, and lessor can be found on numbered page 47 of the Form 20-F that iSoftStone filed with the U.S Securities and Exchange Commission on April 24, 2013. That document is available online from the SEC or from www.isoftstone.com in the Investors section under SEC Filings.
Outlook for the second quarter 2013 and year 2013
For the second quarter 2013, iSoftStone expects to achieve the following targets:
For the year 2013, iSoftStone expects to achieve the following targets:
The above quarterly and annual outlook for net income reflects an estimated effective income tax rate of 15% and the contractual allocation of all ISST profits to iSoftStone in 2013.
Non-GAAP measures
To supplement our financial results presented in accordance with U.S. generally accepted accounting principles ("GAAP"), we use various non-GAAP financial measures that are adjusted from results based on U.S. GAAP to exclude share-based compensation, amortization of intangible assets from acquisitions, and changes in fair value of contingent consideration in business combinations.
Reconciliations of our non-GAAP financial measures to our U.S. GAAP financial measures are shown in tables at the end of this earnings release, which provide more details about the non-GAAP financial measures.
Our non-GAAP financial information is provided as additional information to help investors compare business trends among different reporting periods on a consistent basis and to enhance investors' overall understanding of the historical and current financial performance of our continuing operations and our prospects for the future. Our non-GAAP financial information should be considered in addition to results prepared in accordance with U.S. GAAP, but should not be considered a substitute for or superior to U.S. GAAP results. In addition, our calculation of this non-GAAP financial information may be different from the calculation used by other companies, and therefore comparability may be limited.
Note 1
Our non-GAAP information (including non-GAAP operating expenses, income from operations, net income, and diluted earnings per ADS) excludes share-based compensation, changes in fair value of contingent consideration in connection with business combination, and amortization of intangible assets from acquisitions. For reconciliations of our non-GAAP measures to our U.S. GAAP measures, please see the reconciliation tables at the end of this earnings release.
Conference Call on May 17, 2013
iSoftStone will host an earnings conference call and live webcast covering its first quarter 2013 financial results on May 17, 2013 at 8:00 a.m. Eastern Daylight Time (New York), which is also 8:00 p.m. in Beijing and Hong Kong on May 17.
The dial-in details for the live conference call are:
U.S. toll-free | 1 866 519 4004 |
U.K. toll-free | 080 8234 6646 |
Norway toll-free | 8001 0719 |
Netherlands toll-free | 0800 022 1931 |
China toll-free mobile | 400 620 8038 |
China toll-free land line | 800 819 0121 |
Hong Kong local | 852 2475 0994 |
Hong Kong toll-free | 800 930 346 |
U.S. toll | 1 718 354 1231 |
International toll | +65 6723 9381 |
Conference ID | 5365 6505 |
Participant password | ISS |
A live and archived webcast of the conference call will be available on the Investors section of iSoftStone's website at www.isoftstone.com. To join the webcast, please go to iSoftStone's website at least 15 minutes before the start of the call to register and download and install any necessary audio software.
A telephone replay of the call will be available about two hours after the conclusion of the conference call through 11:59 p.m. Eastern Daylight Time on May 24, 2013. The dial-in details for the telephone replay are:
U.S. toll-free | 1 855 452 5696 |
United Kingdom toll-free | 0 808 234 0072 |
China toll-free mobile | 400 120 0932 |
China toll-free land line | 800 870 0205 |
Hong Kong toll-free | 800 963 117 |
Singapore toll-free | 800 616 2305 |
Japan toll-free | 012 095 9034 |
International toll | +61 2 8199 0299 |
U.S. New York toll | 1 646 254 3697 |
Conference ID | 5365 6505 |
Safe harbor statement
This news release contains "forward-looking" statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, and as defined in the Private Securities Litigation Reform Act of 1995. These forward-looking statements include our preliminary unaudited results for the first quarter 2013, our financial outlook for the second quarter and year 2013, the planned acquisition our headquarters and IT operations building in Beijing and the continued success of our strategy (including the success of our focus on optimizing business mix, expanding key verticals, improving operational efficiencies and boosting capabilities in emerging technologies and domain expertise, and improving profit margin and operating cash flow), and our ability to make continued long-term investments, particularly in light of a challenging global economic environment and slowdown of the China and global economy.
Our forward-looking statements are not historical facts but instead represent only our belief regarding expected results and events, many of which, by their nature, are inherently uncertain and outside of our control. Our actual results and other circumstances may differ, possibly materially, from the anticipated results and events indicated in these forward-looking statements. Announced results for the first quarter 2013 are preliminary, unaudited, and subject to audit adjustment. Our planned purchase of our Beijing headquarters and IT operations building is subject to various conditions and may not close when planned or at all and we may not achieve lower immediate and long-term costs of ownership versus leasing. In addition, we may not meet our financial outlook for the second quarter and year 2013, continue to execute our strategy, including expanding our business drivers, focusing on cash flow and margin improvement, and investing in technical competencies and domain expertise to support future growth, or otherwise grow our business in the manner planned, successfully complete planned acquisitions, strategic investments or joint ventures or recognize the anticipated benefits of our acquisitions, strategic investments or joint venture, on a timely basis or at all. Our clients may vary their purchasing patterns in response to the economic environment in Greater China and globally. In addition, other risks and uncertainties that could cause our actual results to differ from what we currently anticipate include: our ability to effectively manage our rapid growth; intense competition from China-based and international IT services companies; our ability to attract and retain sufficiently trained professionals to support our operations; and our ability to anticipate and develop new services and enhance existing services to keep pace with rapid changes in technology and in our selected industries. For additional information on these and other important factors that could adversely affect our business, financial condition, results of operations, and prospects, please see "Risk Factors" that begins on page 7 of our 2012 Annual Report on Form 20-F that we filed with the U.S. Securities and Exchange Commission on April 24, 2013, which can be found on our website at www.isoftstone.com and at www.sec.gov.
All projections (including our second quarter 2013 and year 2013 financial outlook) in this release are based on limited information currently available to us, which is subject to change. Although these projections and the factors influencing them will likely change, we undertake no obligation to update or revise these forward-looking statements, whether as a result of new information, future events, or otherwise, except as required by law. Such information speaks only as of the date of this release.
About iSoftStone Holdings Limited
Founded in 2001, iSoftStone is a leading China-based IT services provider serving both greater China and global clients. iSoftStone provides an integrated suite of IT services and solutions, including consulting & solutions, IT services, and business process outsourcing services. The company focuses on industry verticals that include technology, communications, banking, financial services, insurance, energy, transportation, and public sectors.
iSoftStone's American depositary shares began trading on the New York Stock Exchange on December 14, 2010.
For more information, please visit www.isoftstone.com.
iSoftStone Holdings Limited
Mr. Jonathan Zhang
Chief Financial Officer
ir@isoftstone.com
Christensen
Mr. Tom Myers
tmyers@christensenir.com
Beijing +86 139 1141 3520
Mr. Victor Kuo
vkuo@christensenir.com
Beijing +86 10 5826 4939
iSoftStone Holdings Limited | |||
Unaudited Condensed Consolidated Statement of Operations | |||
(US dollars in thousands, except per share data) | |||
Three months | |||
2012 | 2013 | ||
Revenues | 87,772 | 96,168 | |
Business tax | (1,423) | (298) | |
Net revenues | 86,349 | 95,870 | |
Cost of revenues | (58,568) | (65,006) | |
Gross profit | 27,781 | 30,864 | |
Operating expenses: | |||
General and administrative expenses | (14,645) | (16,694) | |
Selling and marketing expenses | (7,944) | (7,487) | |
Research and development expenses | (856) | (2,245) | |
Total operating expenses | (23,445) | (26,426) | |
Changes in fair value of contingent consideration in connection with business | (399) | (105) | |
Other expense, net | (61) | (52) | |
Government subsidies | 216 | 142 | |
Income from operations | 4,092 | 4,423 | |
Interest income | 375 | 330 | |
Interest expense | (287) | (1,249) | |
Income before provision for income taxes and loss in equity method investments, | 4,180 | 3,504 | |
Income taxes expense | (702) | (297) | |
Income after income taxes before loss in equity method investments, net of income | 3,478 | 3,207 | |
Loss in equity method investments, net of income taxes | (149) | (206) | |
Net income | 3,329 | 3,001 | |
Less: Net income (loss) attributable to noncontrolling interest | 41 | (94) | |
Net income attributable to iSoftStone Holdings Limited | 3,288 | 3,095 | |
Earnings per share (In US$) | |||
Basic | 0.01 | 0.01 | |
Diluted | 0.01 | 0.01 | |
Earnings per ADS (In US$) | |||
Basic | 0.06 | 0.05 | |
Diluted | 0.06 | 0.05 | |
Weighted average shares (In thousands) | |||
Basic | 558,629 | 568,646 | |
Diluted | 591,248 | 579,452 | |
iSoftStone Holdings Limited | |||
Unaudited Condensed Consolidated Statement of Comprehensive Income | |||
(US dollars in thousands, except per share data) | |||
Three months | |||
2012 | 2013 | ||
Net income | 3,329 | 3,001 | |
Other comprehensive income, net of tax of nil | |||
Changes in cumulative foreign currency translation adjustment | (590) | 788 | |
Comprehensive income | 2,739 | 3,789 | |
Less: comprehensive income (loss) attributed to the noncontrolling interest | 40 | (86) | |
Comprehensive income attributed to iSoftStone Holdings Limited | 2,699 | 3,875 | |
iSoftStone Holdings Limited | |||
Unaudited Condensed Consolidated Balance Sheets | |||
( US dollars in thousands) | |||
December 31, | March 31, | ||
2012 | 2013 | ||
Cash | 116,597 | 99,945 | |
Restricted cash | 8,743 | 9,114 | |
Accounts receivable, net of allowance | 202,202 | 219,259 | |
Other current assets | 19,772 | 22,928 | |
Total current assets | 347,314 | 351,246 | |
Property and equipment | 67,768 | 68,907 | |
Land use right | 3,202 | 3,193 | |
Intangible assets | 5,945 | 5,268 | |
Goodwill | 26,983 | 27,003 | |
Other non-current assets | 15,298 | 25,810 | |
Total assets | 466,510 | 481,427 | |
Accounts payable | 21,895 | 22,494 | |
Deferred revenue | 9,693 | 8,987 | |
Short-term borrowings | 54,012 | 59,010 | |
Other current liabilities | 43,878 | 46,003 | |
Total current liabilities | 129,478 | 136,494 | |
Other non-current liabilities | 4,048 | 2,117 | |
Total liabilities | 133,526 | 138,611 | |
Shareholders' equity (Note a) | 330,073 | 335,966 | |
Noncontrolling interest | 2,911 | 6,850 | |
Total liabilities and shareholders' equity | 466,510 | 481,427 | |
Note a: As of March 31, 2013, the number of ordinary shares issued and outstanding was 570,395,847. | |||
iSoftStone Holdings Limited | |||
Unaudited Condensed Consolidated Statement of Cash Flows | |||
(US dollars in thousands) | |||
Three months | |||
ended March 31, | |||
2012 | 2013 | ||
Cash flows from operating activities: | |||
Net income | 3,329 | 3,001 | |
Adjustments to reconcile net income to net cash used in operating activities: | |||
Share-based compensation | 3,039 | 1,908 | |
Depreciation and amortization of property and equipment | 2,237 | 2,647 | |
Amortization of intangible assets | 634 | 688 | |
Amortization of land use right | 18 | 18 | |
(Recovery) provision of allowance for doubtful accounts | (61) | 54 | |
Loss on equity method investments | 149 | 206 | |
Loss on disposal of property and equipment | 45 | 35 | |
Changes in fair value of contingent consideration in connection with business combinations | 399 | 105 | |
Changes in operating assets and liabilities: | |||
Accounts receivable | (18,596) | (16,528) | |
Other assets | (4,981) | (3,012) | |
Accounts payable | (3,926) | (4,698) | |
Other liabilities | (1,430) | (1,757) | |
Net cash used in operating activities | (19,144) | (17,333) | |
Cash flows from investing activities: | |||
Purchase of property and equipment | (5,488) | (6,958) | |
Restricted cash | (2,351) | (372) | |
Net cash used in investing activities | (7,839) | (7,330) | |
Cash flows from financing activities: | |||
Proceeds from exercise of options | 1,569 | 110 | |
Proceeds from short term borrowings | 1,585 | 6,428 | |
Payment of short term borrowings | (1,585) | (1,607) | |
Deferred and contingent consideration paid for business acquisitions | (3,783) | (1,120) | |
Capital contribution from noncontrolling interest shareholder | 436 | 4,025 | |
Net cash used in financing activities | (1,778) | 7,836 | |
Effect of exchange rate changes | (563) | 175 | |
Net decrease in cash | (29,324) | (16,652) | |
Cash at beginning of period | 101,196 | 116,597 | |
Cash at end of period | 71,872 | 99,945 | |
iSoftStone Holdings Limited | ||||||||||||
Reconciliation of Non-GAAP financial measures to comparable GAAP measures | ||||||||||||
(US dollars in thousands, except per share data) | ||||||||||||
1. Reconciliation of Non-GAAP financial operating expenses, income from operations, and net income to comparable GAAP measures. | ||||||||||||
Three months ended March 31, 2012 | Three months ended March 31, 2013 | |||||||||||
GAAP | Adjustments | Non-GAAP | GAAP | Adjustments | Non-GAAP | |||||||
Operating expenses | (23,445) | 3,346(a) | (20,099) | (26,426) | 2,242(c) | (24,184) | ||||||
Income from operations | 4,092 | 4,016(a)(b) | 8,108 | 4,423 | 2,599(c)(d) | 7,022 | ||||||
Net income | 3,329 | 4,016(a)(b) | 7,345 | 3,001 | 2,599(c)(d) | 5,600 | ||||||
Notes: | ||||||||||||
(a) Adjustments to exclude share-based compensation of $2,920 and amortization of intangible assets from acquisitions of $426 from | ||||||||||||
(b) Adjustments to exclude share-based compensation of $119, amortization of intangible assets from acquisitions of $152, and changes | ||||||||||||
(c) Adjustments to exclude share-based compensation of $1,787 and amortization of intangible assets from acquisitions of $455 from | ||||||||||||
(d) Adjustments to exclude share-based compensation of $121, amortization of intangible assets arising from acquisitions of $131, and | ||||||||||||
2. Reconciliation of diluted EPS to Non-GAAP diluted EPS | ||||||||||||
Three months ended March 31, 2012 | Three months ended March 31, 2013 | |||||||||||
GAAP measures | Adjustments | Non-GAAP measures | GAAP measures | Adjustments | Non-GAAP measures | |||||||
Weighted average ordinary shares outstanding used in computing diluted EPS (in thousands) | 591,248 | - | 591,248 | 579,452 | - | 579,452 | ||||||
Diluted earnings per share (in US$) | 0.01 | 0.01 | 0.01 | 0.01 | ||||||||
Diluted earnings per ADS (in US$) | 0.06 | 0.12 | 0.05 | 0.10 | ||||||||
Note: | ||||||||||||
(a) In the earning release for the fourth quarter 2012, we estimated 58.5 million average ADSs or 585 million shares would be outstanding | ||||||||||||
