Form 6-K
UNITED STATES SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
Form 6-K
Report of Foreign Private Issuer
Pursuant to Rule 13a-16 or 15d-16 of the Securities Exchange Act of 1934
For the quarter ended September 30, 2011
Commission File Number 00132945
WNS (HOLDINGS) LIMITED
(Exact name of registrant as specified in the charter)
Not Applicable
(Translation of Registrants name into English)
Jersey, Channel Islands
(Jurisdiction of incorporation or organization)
Gate 4, Godrej & Boyce Complex
Pirojshanagar, Vikhroli (W)
Mumbai 400 079, India
+91-22-4095-2100
(Address of principal executive offices)
Indicate by check mark whether the registrant files or will file annual reports under cover Form
20-F or Form 40-F.
Form 20-F þ Form 40-F o
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by
Regulation S-T Rule 101(b)(1): o
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by
Regulation S-T Rule 101(b)(7): o
Indicate by check mark whether the Registrant by furnishing the information contained in this Form
is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the
Securities Exchange Act of 1934.
Yes o No þ
If Yes is marked, indicate below the file number assigned to registrant in connection with Rule
12g3-2(b): Not applicable.
Other Events
On
October 19, 2011, WNS (Holdings) Limited issued an earnings
release announcing its fiscal second
quarter ended September 30, 2011 results. A copy of the earnings release dated October 19, 2011 is
attached hereto as Exhibit 99.1.
|
|
|
|
|
Exhibit |
|
99.1 |
|
|
Earnings release of WNS (Holdings) Limited dated October 19, 2011. |
3
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, there under duly authorized.
Date: October 19, 2011
|
|
|
|
|
|
WNS (HOLDINGS) LIMITED
|
|
|
By: |
/s/ Alok Misra
|
|
|
Name: |
Alok Misra |
|
|
Title: |
Group Chief Financial Officer |
|
4
EXHIBIT INDEX
|
|
|
|
|
|
99.1 |
|
|
Earnings release of WNS (Holdings) Limited dated October 19, 2011. |
5
f WNS (Holdings) Limited dated October 19, 2011.
Exhibit 99.1
WNS Announces Second Quarter Fiscal 2012 Earnings
Highlights:
GAAP Financials1
|
|
|
Q2 revenue of $117.9 million, down 23.5% from the corresponding
quarter last year (primarily due to change in accounting for repair
payments)2 and down 6.2% sequentially |
|
|
|
|
Q2 profit of $3.4 million, compared to profit of $6.0 million in the
corresponding quarter last year and profit of $0.7 million sequentially |
|
|
|
|
Q2 diluted earnings per ADS of $0.08, compared to diluted earnings
per ADS of $0.13 in the corresponding quarter last year and diluted earnings
per ADS of $0.01 sequentially |
Non-GAAP Financial Measures*
|
|
|
Q2 revenue less repair payments3 of $100.2 million, up
7.6% from the corresponding quarter last year and up 2.4% sequentially |
|
|
|
|
Q2 ANI4 of $12.0 million, compared to $14.5 million the
corresponding quarter last year and $10.0 million sequentially |
|
|
|
|
Q2 adjusted diluted net income per ADS of $0.26, compared to $0.32
in the corresponding quarter last year and $0.22 sequentially |
Operations Update
|
|
|
Added 3 new clients in the quarter, expanded 10 existing
relationships |
|
|
|
|
Days sales outstanding (DSO) at 35 days |
|
|
|
|
Global headcount of 21,565 as of September 30, 2011 |
NEW YORK, NY and MUMBAI, INDIA, October 19, 2011 WNS (Holdings) Limited (WNS) (NYSE: WNS), a
leading provider of global business process outsourcing (BPO) services, today announced results for
the fiscal second quarter 2012 ended September 30, 2011.
Over the last few quarters, we have begun to see the results of the key strategic investments we
have made in the business and the focused efforts of the WNS team, said Keshav Murugesh, WNS Group
Chief Executive Officer. From a top line perspective, revenue less repair payments continued to
improve in the face of currency headwinds. Our revenue less repair payments in the fiscal second
quarter crossed the $100 million mark for the first time in the past three years, and on a constant
currency5 basis grew at an accelerating rate for the third consecutive quarter.
While we continued to invest in SG&A during the second quarter, sequential revenue growth drove
improved operating leverage. Combined with depreciation in the Indian rupee, the company was able
to sequentially expand gross margin, operating margin and profit in the second quarter.
|
|
|
1 |
|
GAAP refers to International Financial Reporting
Standards (IFRS) as issued by International Accounting Standards Board (IASB). |
|
2 |
|
Refer to the press release dated 21st July, 2011
explaining the change in accounting for repair payments. |
|
3 |
|
Payments to repair centers, and therefore a difference
between revenue and revenue less repair payments, only applies to the Auto
Claims business. For all other businesses, revenue less repair payments is the
same as revenue. |
|
4 |
|
Profit under IFRS excluding amortization of intangible
assets and share-based compensation expense. |
|
5 |
|
Revenue less repair payment
growth, on a constant currency basis, is derived by applying the
foreign currency exchange rate of the reporting period to the
preceding periods. |
|
* |
|
This is a non-GAAP measure. Reconciliations of non-GAAP financial measures to
GAAP operating results are included at the end of this release. See also
About Non-GAAP Financial Measures below. |
Page 1 of 8
Although macroeconomic uncertainty persists, the environment for BPO services remains relatively
stable and healthy. Decision cycles are still long, but we are seeing continued improvement in the
quantity, quality and size of the deals in our pipeline. We believe that the pipeline reflects
increased traction from our expanded and upgraded sales function, with the true benefits of these
investments yet to come.
Fiscal Second Quarter 2012 Financial Results
All discussions below refer to non-GAAP financial measures. The financial information in this
release is focused on non-GAAP measures as we believe that this is a true representation of our
operating performance. Reconciliations of these non-GAAP measures to our GAAP operating results are
included at the end of this release. See also About Non-GAAP Financial Measures below. A
discussion of our GAAP measures will be contained in our Managements Discussion and Analysis of
Financial Condition and Results of Operations accompanying our second fiscal quarter 2012 financial
statements to be submitted to the SEC under a report on Form 6-K shortly.
Revenue less repair payments for the fiscal second quarter 2012 increased 7.6 percent to $100.2
million, compared to $93.1 million in the prior fiscal year period, and increased sequentially 2.4
percent from $97.8 million. The increase compared to prior year period was primarily due to higher
volumes in the Insurance, Consulting and professional services,
Travel & leisure, Diversified
businesses and Utilities verticals and a stronger British pound. The sequential increase for the
fiscal second quarter was driven by higher volume in the Travel &
leisure, Consulting & professional services and Utilities verticals, which was partially offset by a weaker British pound.
Adjusted gross profit excluding share based compensation expense, as a percentage of revenue less
repair payments, was 32.8 percent in the fiscal second quarter 2012, compared to 36.4 percent in
the prior fiscal year period, and 31.3 percent sequentially. The decrease in adjusted gross profit
compared to the prior year period was primarily due to wage inflation and a stronger Indian Rupee.
The sequential improvement was primarily due to the impact of higher revenue and a weaker Indian
rupee during the quarter.
Adjusted selling and marketing (S&M) expenses excluding share based compensation expense, as a
percentage of revenue less repair payments, was 6.9 percent in the fiscal second quarter 2012,
compared to 6.8 percent in the prior fiscal year period and 6.7 percent sequentially. The
sequential spending increase of $0.4 million was primarily the result of WNSs ongoing investments
in the breadth and depth of client-facing teams, along with programs targeted at improving
corporate branding and marketing. WNS anticipates maintaining a consistent level of investment on a
percentage basis in support of its growth strategies.
Adjusted general and administrative (G&A) expenses excluding share based compensation expense, as a
percentage of revenue less repair payments, was 12.3 percent in the fiscal second quarter 2012,
compared to 13.5 percent in the prior fiscal year period and 12.0 percent sequentially. The
decrease compared to the prior fiscal year was primarily the result of cost optimization in support
functions and better operating leverage.
Adjusted operating profit excluding amortization of intangible assets and share based compensation,
as a percentage of revenue less repair payments, was 15.4 percent in the fiscal second quarter
2012, compared to 17.9 percent in the prior fiscal year period and 14.0 percent sequentially.
Adjusted net income (ANI) for the fiscal second quarter 2012 was $12.0 million or $0.26 adjusted
diluted income per ADS, compared to $14.5 million or $0.32 adjusted diluted income per ADS in the
prior fiscal year period and adjusted net income of $10.0 million or $0.22 adjusted diluted income
per ADS sequentially. Adjusted net income for the second quarter 2012 has decreased compared with
the fiscal second quarter of 2011 as a result of wage increases, a stronger Indian rupee and a
higher tax rate associated with tax holiday expirations. The sequential increase was primarily the
result of higher revenue less repair payments and a weaker Indian rupee.
Page 2 of 8
From a balance sheet perspective, WNS ended the fiscal second quarter with $16.1 million in cash.
Days sales outstanding has improved to 35 days, as compared to 39 days in the prior quarter. WNS
also made a scheduled repayment of $20 million on its term loan on July 11, 2011.
Fiscal 2012 Guidance
WNS
updates its guidance for the fiscal year ending March 31, 2012 as follows:
|
|
|
Revenue less repair payments is expected to be between $388 million and $404 million.
This assumes an average GBP to USD exchange rate of 1.55 for the fiscal third and fourth
quarters of 2012. |
|
|
|
|
Adjusted net income is expected to range between $44 million and $47 million. This
assumes an average USD to INR exchange rate of 48.5 for the fiscal third and fourth quarters
of 2012. |
Our guidance factors in the recent volatility in the currency markets, along with a seasonally
weak fiscal third quarter for our Travel vertical. Overall, the companys profitability and cash
generation continue to be strong, noted Alok Misra, Group Chief Financial Officer.
Conference Call
WNS will host a conference call on October 19, 2011 at 8:00 am (Eastern) to discuss the companys
quarterly results.
To participate in the call, please use the following details: +1-800-798-2884; international
dial-in +1-617-614-6207; participant passcode 33970741. A replay will be available for one week
following the call at +1-888-286-8010; international dial-in +1-617-801-6888; passcode 63233056, as
well as on the WNS website, www.wns.com, beginning two hours after the end of the call.
About WNS
WNS (Holdings) Limited (NYSE: WNS), is a leading global business process outsourcing company. WNS
offers business value to 200+ global clients by combining operational excellence with deep domain
expertise in key industry verticals including Travel, Insurance, Banking and Financial Services,
Manufacturing, Retail and Consumer Packaged Goods, Shipping and Logistics and Healthcare and
Utilities. WNS delivers an entire spectrum of business process outsourcing services such as finance
and accounting, customer care, technology solutions, research and analytics and industry specific
back office and front office processes. WNS has over 21,000 professionals across 23 delivery
centers worldwide including Costa Rica, India, Philippines, Romania, Sri Lanka and United Kingdom.
For more information, visit www.wns.com.
About Non-GAAP Financial Measures
For financial statement reporting purposes, WNS has two reportable segments: WNS Global BPO and WNS
Auto Claims BPO. In the auto claims segment, which includes WNS Assistance and Accidents Happen
Assistance Limited, WNS provides claims-handling and accident-management services, in which it
arranges for automobile repairs through a network of third-party repair centers. In its
accident-management services, WNS acts as the principal in dealings with certain third-party repair
centers and clients.
Revenue less repair payments is a non-GAAP measure which is calculated as revenue less payments to
repair centers. In order to provide accident-management services, WNS arranges for the repair
through a network of repair centers. Repair costs are invoiced to customers. Amounts invoiced to
customers for repair costs paid to the automobile repair centers are recognized as revenue. WNS
uses revenue less repair payments for fault repairs as a primary measure to allocate resources
and measure segment performance. For non fault repairs, revenue including repair payments is used
as a primary measure. As WNS provides a consolidated suite of accident management services
including credit hire and credit repair for its Non fault repairs business, WNS believes that
measurement of that line of business has to be on a basis that includes repair payments in revenue.
WNS believes that the presentation of this non-GAAP measure in the segmental information provides
useful information for investors regarding the segments financial performance. The presentation of
this non-GAAP information is not meant to be considered in isolation or as a substitute for WNSs
financial results prepared in accordance with IFRS.
WNS presents Adjusted Net Income (ANI) and the other non-GAAP measures included in this release as
supplemental measures of its performance. WNS presents these non-GAAP measures because it believes
they assist investors in comparing its performance across reporting periods on a consistent basis
by excluding items that it does not believe are indicative of its core operating performance. In
addition, it uses these non-GAAP measures (i) as a factor in evaluating managements performance
when determining incentive compensation and (ii) to evaluate the effectiveness of its business
strategies.
Page 3 of 8
Safe Harbor Statement under the provisions of the United States Private Securities Litigation
Reform Act of 1995
This release contains forward-looking statements, as defined in the safe harbor provisions of the
US Private Securities Litigation Reform Act of 1995. These forward-looking statements are based on
our current expectations, assumptions, estimates and projections about our Company and our
industry. The forward-looking statements are subject to various risks and uncertainties. Generally,
these forward-looking statements can be identified by the use of forward-looking terminology such
as anticipate, believe, estimate, expect, intend, will, project, seek, should and
similar expressions. Those statements include, among other things, the discussions of our business
strategy, industry growth potential, expansion opportunities, expectations concerning our future
financial performance and growth potential, including our fiscal 2012 guidance and future
profitability, relevant foreign currency exchange rates, our future
operations, potential benefits from our investments in our sales
function, our deal pipeline and the impact of
the adoption of IFRS on our financial position and performance (including the impact of the
proposed amendment to the IFRS accounting standard on hedge accounting). We caution you that
reliance on any forward-looking statement involves risks and uncertainties, and that although we
believe that the assumptions on which our forward-looking statements are based are reasonable, any
of those assumptions could prove to be inaccurate, and, as a result, the forward-looking statements
based on those assumptions could be materially incorrect. These factors include but are not limited
to worldwide economic and business conditions; political or economic instability in the
jurisdictions where we have operations; regulatory, legislative and judicial developments; our
ability to attract and retain clients; technological innovation; telecommunications or technology
disruptions; future regulatory actions and conditions in our operating areas; our dependence on a
limited number of clients in a limited number of industries; the implications of the accounting
changes and restatement of our financial statements as detailed in our annual report on Form 20-F
for the fiscal year ended March 31, 2011 filed with the U.S. Securities and Exchange Commission
(SEC), and any adverse developments in existing legal proceedings or the initiation of new legal
proceedings; our ability to expand our business or effectively manage growth; our ability to hire
and retain enough sufficiently trained employees to support our operations; negative public
reaction in the US or the UK to offshore outsourcing; increasing competition in the BPO industry;
our ability to successfully grow our revenue, expand our service offerings and market share and
achieve accretive benefits from our acquisition of Aviva Global Services Singapore Pte. Ltd. (which
we have renamed as WNS Customer Solutions (Singapore) Private Limited following our acquisition),
and our master services agreement with Aviva Global Services (Management Services) Private Limited;
our ability to successfully consummate strategic acquisitions; and volatility of WNSs ADS price.
These and other factors are more fully discussed in our annual report on Form 20-F for the fiscal
year ended March 31, 2011 filed with the SEC which is available at www.sec.gov. In light of these
and other uncertainties, you should not conclude that we will necessarily achieve any plans,
objectives or projected financial results referred to in any of the forward-looking statements.
Except as required by law, we do not undertake to release revisions of any of these forward-looking
statements to reflect future events or circumstances.
References to $ and USD refer to the United States dollars, the legal currency of the United
States; references to GBP refer to the British Pound, the legal currency of Britain; and
references to INR refer to Indian Rupees, the legal currency of India.
CONTACT:
|
|
|
Investors:
David Mackey
Sr. Vice President Finance &
Head of Investor Relations
WNS (Holdings) Limited
+1 248 630 5197
ir@wns.com
|
|
Media:
Sumi Gupta
Public Relations
WNS (Holdings) Limited
+91 (22) 4095 2263
sumi.gupta@wns.com; pr@wns.com |
Page 4 of 8
Growth of revenue (GAAP) and revenue less repair payments (non-GAAP)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three month ended |
|
|
|
Three month ended |
|
|
Sep 30, 2011 compared to |
|
|
|
Sep 30, |
|
|
Sep 30, |
|
|
Jun 30, |
|
|
Sep 30, |
|
|
Jun 30, |
|
|
|
2011 |
|
|
2010 |
|
|
2011 |
|
|
2010 |
|
|
2011 |
|
|
|
(US dollars in millions) |
|
|
(% growth) |
|
Revenue (GAAP) |
|
$ |
117.9 |
|
|
$ |
154.2 |
|
|
$ |
125.7 |
|
|
|
(23.5 |
)% |
|
|
(6.2 |
)% |
Less: Payments to repair centers |
|
|
17.7 |
|
|
|
61.1 |
|
|
|
27.8 |
|
|
|
(71.0 |
)% |
|
|
(36.4 |
)% |
Revenue less repair payments (Non-GAAP) |
|
$ |
100.2 |
|
|
$ |
93.1 |
|
|
$ |
97.8 |
|
|
|
7.6 |
% |
|
|
2.4 |
% |
Reconciliation of cost of revenue (GAAP to non-GAAP)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
|
Sep 30, |
|
|
Sep 30, |
|
|
Jun 30, |
|
|
|
2011 |
|
|
2010 |
|
|
2011 |
|
|
|
(US dollars in millions) |
|
Cost of revenue (GAAP) |
|
$ |
85.2 |
|
|
$ |
120.4 |
|
|
$ |
95.4 |
|
Less: Payments to repair centers |
|
|
17.7 |
|
|
|
61.1 |
|
|
|
27.8 |
|
Less: Share-based compensation expense |
|
|
0.2 |
|
|
|
0.1 |
|
|
|
0.3 |
|
Adjusted cost of revenue (excluding
payment to repair centers and
share-based compensation expense)
(Non-GAAP) |
|
$ |
67.3 |
|
|
$ |
59.2 |
|
|
$ |
67.3 |
|
Reconciliation of gross profit (GAAP to non-GAAP)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
|
Sep 30, |
|
|
Sep 30, |
|
|
Jun 30, |
|
|
|
2011 |
|
|
2010 |
|
|
2011 |
|
|
|
(US dollars in millions) |
|
Gross profit (GAAP) |
|
$ |
32.7 |
|
|
$ |
33.8 |
|
|
$ |
30.3 |
|
Add: Share-based compensation expense |
|
|
0.2 |
|
|
|
0.1 |
|
|
|
0.3 |
|
Adjusted gross profit (excluding
share-based compensation expense)
(Non-GAAP) |
|
$ |
32.9 |
|
|
$ |
33.9 |
|
|
$ |
30.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
|
Sep 30, |
|
|
Sep 30, |
|
|
June 30, |
|
|
|
2011 |
|
|
2010 |
|
|
2011 |
|
Gross profit as a percentage of revenue (GAAP) |
|
|
27.7 |
% |
|
|
21.9 |
% |
|
|
24.1 |
% |
Adjusted gross profit (excluding share-based
compensation expense) as a percentage of
revenue less repair payments (Non-GAAP) |
|
|
32.8 |
% |
|
|
36.4 |
% |
|
|
31.3 |
% |
Page 5 of 8
Reconciliation of selling and marketing expenses (GAAP to non-GAAP)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
|
Sep 30, |
|
|
Sep 30, |
|
|
Jun 30, |
|
|
|
2011 |
|
|
2010 |
|
|
2011 |
|
|
|
(US dollars in millions) |
|
Selling and marketing expenses (GAAP) |
|
$ |
7.0 |
|
|
$ |
6.4 |
|
|
$ |
6.6 |
|
Less: Share-based compensation expense |
|
|
0.1 |
|
|
|
0.0 |
|
|
|
0.1 |
|
Adjusted selling and marketing
expenses (excluding share-based
compensation expense) (Non-GAAP) |
|
$ |
6.9 |
|
|
$ |
6.3 |
|
|
$ |
6.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
|
Sep 30, |
|
|
Sep 30, |
|
|
Jun 30, |
|
|
|
2011 |
|
|
2010 |
|
|
2011 |
|
Selling and marketing expenses as a
percentage of revenue (GAAP) |
|
|
5.9 |
% |
|
|
4.1 |
% |
|
|
5.3 |
% |
Adjusted selling and marketing
expenses (excluding share-based
compensation expense) as a percentage
of revenue less repair payments
(Non-GAAP) |
|
|
6.9 |
% |
|
|
6.8 |
% |
|
|
6.7 |
% |
Reconciliation of general and administrative expenses (GAAP to non-GAAP)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
|
Sep 30, |
|
|
Sep 30, |
|
|
Jun 30, |
|
|
|
2011 |
|
|
2010 |
|
|
2011 |
|
|
|
(US dollars in millions) |
|
General and administrative expenses (GAAP) |
|
$ |
13.1 |
|
|
$ |
13.0 |
|
|
$ |
12.7 |
|
Less: Share-based compensation expense |
|
|
0.8 |
|
|
|
0.4 |
|
|
|
1.0 |
|
Adjusted general and administrative
expenses (excluding share-based
compensation expense) (Non-GAAP) |
|
$ |
12.3 |
|
|
$ |
12.5 |
|
|
$ |
11.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
|
Sep 30, |
|
|
Sep 30, |
|
|
Jun 30, |
|
|
|
2011 |
|
|
2010 |
|
|
2011 |
|
General and administrative expenses as a
percentage of revenue (GAAP) |
|
|
11.1 |
% |
|
|
8.4 |
% |
|
|
10.1 |
% |
Adjusted general and administrative
expenses (excluding share-based
compensation expense) as a percentage of
revenue less repair payments (Non-GAAP) |
|
|
12.3 |
% |
|
|
13.5 |
% |
|
|
12.0 |
% |
Page 6 of 8
Reconciliation of operating profit (GAAP to non-GAAP)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
|
Sep 30, |
|
|
Sep 30, |
|
|
Jun 30, |
|
|
|
2011 |
|
|
2010 |
|
|
2011 |
|
|
|
(US dollars in millions) |
|
Operating profit (GAAP) |
|
$ |
6.9 |
|
|
$ |
8.1 |
|
|
$ |
4.4 |
|
Add: Amortization of intangible assets |
|
|
7.5 |
|
|
|
7.9 |
|
|
$ |
7.8 |
|
Add: Share-based compensation expense |
|
|
1.1 |
|
|
|
0.6 |
|
|
|
1.5 |
|
Adjusted operating profit (excluding amortization
of intangible assets and share-based compensation
expense) (Non-GAAP) |
|
$ |
15.5 |
|
|
$ |
16.6 |
|
|
$ |
13.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
|
Sep 30, |
|
|
Sep 30, |
|
|
Jun 30, |
|
|
|
2011 |
|
|
2010 |
|
|
2011 |
|
Operating profit as a percentage of revenue (GAAP) |
|
|
5.8 |
% |
|
|
5.3 |
% |
|
|
3.5 |
% |
Adjusted operating profit (excluding amortization
of intangible assets and share-based compensation
expense) as a percentage of revenue less repair
payments (Non-GAAP) |
|
|
15.4 |
% |
|
|
17.9 |
% |
|
|
14.0 |
% |
Reconciliation of profit (GAAP to non-GAAP)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
|
Sep 30, |
|
|
Sep 30, |
|
|
Jun 30, |
|
|
|
2011 |
|
|
2010 |
|
|
2011 |
|
|
|
(US dollars in millions) |
|
Profit (GAAP) |
|
$ |
3.4 |
|
|
$ |
6.0 |
|
|
$ |
0.7 |
|
Add: Amortization of intangible assets |
|
|
7.5 |
|
|
|
7.9 |
|
|
$ |
7.8 |
|
Add: Share-based compensation expense |
|
|
1.1 |
|
|
|
0.6 |
|
|
|
1.5 |
|
|
|
|
|
|
|
|
|
|
|
Adjusted net income (excluding amortization of intangible
assets and share-based compensation expense) (Non-GAAP) |
|
|
12.0 |
|
|
|
14.5 |
|
|
|
10.0 |
|
Add: Adjustment for impact of hedge accounting |
|
|
0.0 |
|
|
|
(0.3 |
) |
|
|
0.4 |
|
|
|
|
|
|
|
|
|
|
|
Adjusted net income (excluding the impact of hedge accounting) |
|
$ |
12.0 |
|
|
$ |
14.2 |
|
|
$ |
10.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
|
Sep 30, |
|
|
Sep 30, |
|
|
June 30, |
|
|
|
2011 |
|
|
2010 |
|
|
2011 |
|
Profit as a percentage of revenue (GAAP) |
|
|
2.9 |
% |
|
|
3.9 |
% |
|
|
0.5 |
% |
Adjusted net income (excluding
amortization of intangible assets and
share-based compensation expense) as a
percentage of revenue less repair
payments (Non-GAAP) |
|
|
12.0 |
% |
|
|
15.6 |
% |
|
|
10.2 |
% |
Page 7 of 8
Reconciliation of basic income per ADS (GAAP to non-GAAP)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
|
Sep 30, |
|
|
Sep 30, |
|
|
Jun 30, |
|
|
|
2011 |
|
|
2010 |
|
|
2011 |
|
Basic earnings per ADS (GAAP) |
|
$ |
0.08 |
|
|
$ |
0.14 |
|
|
$ |
0.01 |
|
Add: Adjustments for
amortization of intangible
assets and share-based
compensation expense |
|
|
0.19 |
|
|
|
0.19 |
|
|
|
0.21 |
|
|
|
|
|
|
|
|
|
|
|
Basic adjusted net income
per ADS (excluding
amortization of intangible
assets and share-based
compensation expense)
(Non-GAAP) |
|
$ |
0.27 |
|
|
$ |
0.33 |
|
|
$ |
0.22 |
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of diluted income per ADS (GAAP to non-GAAP)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
|
Sep 30, |
|
|
Sep 30, |
|
|
Jun 30, |
|
|
|
2011 |
|
|
2010 |
|
|
2011 |
|
Diluted earnings per ADS (GAAP) |
|
$ |
0.08 |
|
|
$ |
0.13 |
|
|
$ |
0.01 |
|
Add: Adjustments for amortization of
intangible assets and share-based
compensation expense. |
|
|
0.18 |
|
|
|
0.19 |
|
|
|
0.21 |
|
|
|
|
|
|
|
|
|
|
|
Diluted adjusted net income per ADS
(excluding amortization of intangible assets
and share-based compensation expense)
(Non-GAAP) |
|
|
0.26 |
|
|
|
0.32 |
|
|
|
0.22 |
|
Add: Adjustment for impact of hedge accounting |
|
|
0.00 |
|
|
|
(0.01 |
) |
|
|
0.01 |
|
|
|
|
|
|
|
|
|
|
|
Adjusted diluted net income per ADS (after
excluding the impact of hedge accounting) |
|
$ |
0.26 |
|
|
$ |
0.31 |
|
|
$ |
0.23 |
|
|
|
|
|
|
|
|
|
|
|
Page 8 of 8