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): February 10, 2017
GENPACT LIMITED
(Exact name of registrant as specified in its charter)
Bermuda |
001-33626 |
98-0533350 |
(State or other jurisdiction of incorporation) |
(Commission File Number) |
(I.R.S. Employer Identification No.) |
Canon's Court, 22 Victoria Street
Hamilton HM 12, Bermuda
(Address of Principal Executive Offices) (Zip Code)
Registrant's telephone number, including area code: (441) 295-2244
Not Applicable
(Former name or former address, if changed since last report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
☐ |
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
☐ |
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
☐ |
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
☐ |
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
On February 10, 2017, Genpact Limited (the “Company”) issued a press release announcing its financial results for the three months and full year ended December 31, 2016. 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, and a slide presentation to be presented during the conference call to discuss the Company’s financial results for the three months and full year ended December 31, 2016, attached hereto as Exhibit 99.2, are incorporated herein by reference.
The information in this report (including Exhibits 99.1 and 99.2) 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 slide presentation and on the conference call. A reconciliation of the non-GAAP financial measures to the comparable GAAP financial measures is contained in the attached press release and slide presentation.
Item 9.01. |
Financial Statements and Exhibits. |
(d) Exhibits:
Exhibit 99.1 |
|
Press release dated February 10, 2017 |
|
|
|
Exhibit 99.2 |
|
Slide presentation to be presented during the conference call to discuss the Company’s financial results for the three months and full year ended December 31, 2016 |
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: February 10, 2017 |
|
By: |
|
/s/ Heather D. White |
|
|
Name: |
|
Heather D. White |
|
|
Title: |
|
Senior Vice President |
Exhibit |
|
Description |
99.1 |
|
Press release dated February 10, 2017 |
|
|
|
99.2 |
|
Slide presentation to be presented during the conference call to discuss the Company’s financial results for the three months and full year ended December 31, 2016 |
Exhibit 99.1
Genpact Reports Full Year and Fourth Quarter 2016 Results
FY ’16 Revenues of $2.57 Billion, Up 4% (~6% on a constant currency basis)1
FY ’16 Global Client BPO Revenues Up 11% (~13% on a constant currency basis)
Diluted EPS of $1.28, Up 17%; Adjusted Diluted EPS2 of $1.46, Up 16%
NEW YORK, February 10, 2017 — Genpact Limited (NYSE: G), a global leader in digitally-powered business process management and services, today announced financial results for the fourth quarter and full year ended December 31, 2016.
“We are pleased with our full year 2016 results, as we delivered strong Global Client BPO growth, expanded our adjusted operating margin and significantly grew our adjusted earnings per share,” said N.V. “Tiger” Tyagarajan, Genpact’s president and CEO. “With that said, we are seeing heightened levels of volatility and uncertainty in the global environment. Now more than ever, enterprises need to be nimble and react quickly to compete in their respective markets. We believe our digital transformational services uniquely position us to drive value for clients. These consulting, digital and analytics services now account for approximately 20% of our Global Client revenues and collectively are growing significantly above our Global Client revenue growth rate.”
Key Financial Results – Full Year 2016
• |
Total revenue was $2.57 billion, up 4% year over year (up ~6% on a constant currency basis). |
• |
Income from operations was $340.8 million, up 2% year over year, with a corresponding margin of 13.3%. Adjusted income from operations was $397.4 million, up 5% year over year, with a corresponding margin of 15.5%.3 |
• |
Diluted earnings per share were $1.28, up 17% year over year, and adjusted diluted earnings per share were $1.46, up 16% year over year. |
• |
New bookings4 were approximately $2.65 billion, up 3% from $2.59 billion in 2015. |
• |
Genpact repurchased approximately 13.9 million of its common shares during 2016 for a total of $345 million at an average price per share of $24.76. |
Key Financial Results – Fourth Quarter 2016
• |
Total revenue was $682 million, up 5% year over year (up ~7% on a constant currency basis). |
• |
Income from operations was $98.1 million, up 17.6% year over year, with a corresponding margin of 14.4%. Adjusted income from operations was $113.6 million, up 19% year over year, with a corresponding margin of 16.7%. |
|
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 and 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. A reconciliation of GAAP income from operations and adjusted income from operations and a reconciliation of GAAP income from operations margin and adjusted income from operations margin are attached to this release. |
4 |
New bookings represents the total contract value of new contracts and certain renewals, extensions and changes to existing contracts. Regular renewals of contracts with no change in scope are not counted as new bookings. |
• |
Diluted earnings per share were $0.38, up 27% year over year, and adjusted diluted earnings per share were $0.43, up 24% year over year. |
• |
Genpact repurchased approximately 4.3 million of its common shares during the quarter for a total of $103 million at an average price per share of $23.73. |
Revenue Details – Full Year 2016
• |
Revenue from Global Clients was $2.14 billion, up 7% year over year (up ~9% on a constant currency basis), representing approximately 83% of total revenues.5 |
• |
Revenue from GE was $428 million, down 7% year over year, representing approximately 17% of total revenues.6 |
• |
Total BPO revenue was $2.07 billion, up 7% year over year, representing approximately 81% of total revenues. |
• |
Global Client BPO revenue was $1.75 billion, up 11% year over year (up ~13% on a constant currency basis). |
• |
GE BPO revenue was $326 million, down 8% year-over-year. |
• |
Total IT revenue was $500 million, down 5% year over year, representing approximately 19% of total revenues. |
• |
Global Client IT revenue was $398 million, down 6% year over year. |
• |
GE IT revenue was $102 million, down 3% year over year. |
Revenue Details – Fourth Quarter 2016
• |
Revenue from Global Clients was $576 million, up 9% year over year (up ~11% on a constant currency basis), representing approximately 85% of total revenues. |
• |
Revenue from GE was $106 million, down 10% year over year, representing approximately 15% of total revenues. |
• |
Total BPO revenue was $548 million, up 8% year over year, representing approximately 80% of total revenues. |
• |
Global Client BPO revenue was $469 million, up 12% year over year (up ~14% on a constant currency basis). |
• |
GE BPO revenue was $79 million, down 10% year over year. |
• |
Total IT revenue was $134 million, down 4% year over year, representing approximately 20% of total revenues. |
• |
Global Client IT revenue was $107 million, down 3% year over year. |
• |
GE IT revenue was $27 million, down 9% year over year. |
Cash Flow from Operations
• |
Cash from operations was $346 million in the full year 2016, up 6% from the full year 2015, and was $123 million in the fourth quarter of 2016, up 66% from $74 million in the fourth quarter of 2015. |
|
5 |
During the twelve months ended December 31, 2016, GE divested certain businesses that Genpact continues to serve. We reclassify such revenue as Global Client revenue after the end of the fiscal year rather than at the end of the fiscal quarter in which the divestitures occurred. For the year ended December 31, 2016, Global Client revenue would have been $2.21 billion if we had reclassified such revenues on a quarterly basis. |
6 |
During the twelve months ended December 31, 2016, GE divested certain businesses that Genpact continues to serve. We reclassify such revenue as Global Client revenue after the end of the fiscal year rather than at the end of the fiscal quarter in which the divestitures occurred. For the year ended December 31, 2016, GE revenue would have been $358 million if we had reclassified such revenues on a quarterly basis. |
Genpact expects:
• |
Total revenue for 2017 to be $2.61 to $2.68 billion (including an assumed adverse foreign exchange impact of approximately $33 million, almost all of which is reflected in Global Client revenue), which represents a growth range of 2% to 4%, or 3% to 6% on a constant currency basis; |
• |
Global Client revenue growth to be in the range of 4% to 7%, or 5% to 8% on a constant currency basis; |
• |
Adjusted income from operations margin8 of approximately 15.7%; and |
• |
Adjusted diluted EPS9 of $1.53 to $1.57. |
|
7 |
During the twelve months ended December 31, 2016, GE divested certain businesses that Genpact continues to serve. Attached to this release is a schedule depicting the reclassification of revenues attributable to divested GE businesses from GE to Global Client revenue as if the divestitures had occurred on January 1, 2016 as well as the reclassification of revenues from our 2016 acquisitions of Endeavour Software Technologies Private Limited and PNMSoft Ltd. as BPO rather than IT revenue. The outlook for total 2017 revenue growth was determined using the reclassified numbers set forth on the schedule. |
8 |
Adjusted income from operations margin is a non-GAAP measure. A reconciliation of the outlook for GAAP income from operations margin and adjusted income from operations margin is attached to this release. |
9 |
Adjusted diluted earnings per share is a non-GAAP measure. A reconciliation of the outlook for GAAP diluted earnings per share and adjusted diluted earnings per share is attached to this release. |
Conference Call to Discuss Financial Results
Genpact’s management will host an hour-long conference call beginning at 8:00 a.m. ET on February 10, 2017 to discuss the company’s performance for the fourth quarter and full year 2016. To participate, callers can dial +1 (877) 654-0173 from within the U.S. or +1 (281) 973-6289 from any other country. Thereafter, callers will be prompted to enter the participant code, 49151521.
A live webcast of the call including slides with our comments will also be made available on the Genpact Investor Relations website at http://investors.genpact.com. For those who cannot participate in the call, a replay and podcast will be available on the Genpact website after the end of the call. A transcript of the call as well as the presentation slides will also be made available on the website.
About Genpact
Genpact (NYSE: G) stands for “generating business impact.” We are a global leader in digitally-powered business process management and services. We architect the Lean DigitalSM enterprise through our patented Smart Enterprise Processes (SEPSM) framework that reimagines our clients’ operating models end-to-end, including the middle and back offices. This creates Intelligent OperationsSM that we help design, transform, and run. The impact on our clients is a high return on transformation investments through growth, efficiency, and business agility. For two decades, first as a General Electric division and later as an independent company, we have been passionately serving our clients. Today, we generate impact for a few hundred strategic clients, including approximately one-fifth of the Fortune Global 500, and have grown to over 75,000 people in 25 countries, with key offices in New York City. The resulting business process and industry domain expertise and experience running complex operations are a unique heritage and focus that help us drive the best choices across technology, analytics, and organizational design. For additional information, visit www.genpact.com.
Safe Harbor
This press release contains certain statements concerning our future growth prospects and forward-looking statements, as defined in the safe harbor provisions of the U.S. Private Securities Litigation Reform Act of 1995. These statements involve a number of risks, uncertainties and other factors that could cause actual results to differ materially from those in such forward-looking statements. These risks, uncertainties and other factors include but are not limited to a slowdown in the economies and sectors in which our clients operate, a slowdown in the business process outsourcing and information technology services sectors, 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, wage increases, changes in tax rates and tax legislation, our ability to attract and retain skilled professionals, risks and uncertainties regarding fluctuations in our earnings, foreign currency fluctuations, general economic conditions affecting our industry as well as other risks detailed in our reports filed with the U.S. Securities and Exchange Commission, including Genpact's Annual Report on Form 10-K. These filings are available at www.sec.gov. Genpact may from time to time make additional written and oral forward-looking statements, including statements contained in our filings with the Securities and Exchange Commission and our reports to shareholders. Although Genpact believes that these forward-looking statements are based on reasonable assumptions, you are cautioned not to put undue reliance on these forward-looking statements, which reflect management's current analysis of future events and should not be relied upon as representing management's expectations or beliefs as of any date subsequent to the time they are made. Genpact 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 |
|
Gail Marold +1 (919) 345-3899 gail.marold@genpact.com |
GENPACT LIMITED AND ITS SUBSIDIARIES
Consolidated Balance Sheets
(Unaudited)
(In thousands, except per share data and share count)
|
|
As of December 31, |
|
|
As of December 31, |
|
||
|
|
2015 |
|
|
2016 |
|
||
Assets |
|
|
|
|
|
|
|
|
Current assets |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
450,907 |
|
|
$ |
422,623 |
|
Accounts receivable, net |
|
|
590,137 |
|
|
|
615,265 |
|
Prepaid expenses and other current assets |
|
|
154,025 |
|
|
|
189,148 |
|
Total current assets |
|
$ |
1,195,069 |
|
|
$ |
1,227,036 |
|
Property, plant and equipment, net |
|
|
175,396 |
|
|
|
200,115 |
|
Deferred tax assets |
|
|
99,395 |
|
|
|
70,143 |
|
Investment in equity affiliates |
|
|
6,677 |
|
|
|
4,800 |
|
Intangible assets, net |
|
|
98,601 |
|
|
|
72,049 |
|
Goodwill |
|
|
1,038,346 |
|
|
|
1,069,408 |
|
Other assets |
|
|
180,005 |
|
|
|
242,328 |
|
Total assets |
|
$ |
2,793,489 |
|
|
$ |
2,885,879 |
|
Liabilities and equity |
|
|
|
|
|
|
|
|
Current liabilities |
|
|
|
|
|
|
|
|
Short-term borrowings |
|
$ |
21,500 |
|
|
$ |
160,000 |
|
Current portion of long-term debt |
|
|
39,134 |
|
|
|
39,181 |
|
Accounts payable |
|
|
10,086 |
|
|
|
9,767 |
|
Income taxes payable |
|
|
24,122 |
|
|
|
24,159 |
|
Accrued expenses and other current liabilities |
|
|
499,638 |
|
|
|
498,247 |
|
Total current liabilities |
|
$ |
594,480 |
|
|
$ |
731,354 |
|
Long-term debt, less current portion |
|
|
737,332 |
|
|
|
698,152 |
|
Deferred tax liabilities |
|
|
2,093 |
|
|
|
2,415 |
|
Other liabilities |
|
|
155,228 |
|
|
|
162,790 |
|
Total liabilities |
|
$ |
1,489,133 |
|
|
$ |
1,594,711 |
|
Redeemable non-controlling interest |
|
|
— |
|
|
|
4,520 |
|
Shareholders’ equity |
|
|
|
|
|
|
|
|
Preferred shares, $0.01 par value, 250,000,000 authorized, none issued |
|
|
— |
|
|
|
— |
|
Common shares, $0.01 par value, 500,000,000 authorized, 211,472,312 and 198,794,052 issued and outstanding as of December 31, 2015 and December 31, 2016, respectively |
|
|
2,111 |
|
|
|
1,984 |
|
Additional paid-in capital |
|
|
1,342,022 |
|
|
|
1,384,468 |
|
Retained earnings |
|
|
411,508 |
|
|
|
358,121 |
|
Accumulated other comprehensive income (loss) |
|
|
(451,285 |
) |
|
|
(457,925 |
) |
Total equity |
|
$ |
1,304,356 |
|
|
$ |
1,286,648 |
|
Total liabilities, redeemable non-controlling interest and equity |
|
$ |
2,793,489 |
|
|
$ |
2,885,879 |
|
GENPACT LIMITED AND ITS SUBSIDIARIES
Consolidated Statements of Income
(Unaudited)
(In thousands, except per share data and share count)
|
|
Three months ended December 31, |
|
|||||||||
|
|
2014 |
|
|
2015 |
|
|
2016 |
|
|||
Net revenues |
|
$ |
601,530 |
|
|
$ |
646,528 |
|
|
$ |
681,747 |
|
Cost of revenue |
|
|
359,199 |
|
|
|
393,937 |
|
|
|
405,672 |
|
Gross profit |
|
$ |
242,331 |
|
|
$ |
252,591 |
|
|
$ |
276,075 |
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expenses |
|
|
167,285 |
|
|
|
165,413 |
|
|
|
170,714 |
|
Amortization of acquired intangible assets |
|
|
7,926 |
|
|
|
6,638 |
|
|
|
7,419 |
|
Other operating (income) expense, net |
|
|
(3,746 |
) |
|
|
(2,906 |
) |
|
|
(149 |
) |
Income from operations |
|
$ |
70,866 |
|
|
$ |
83,446 |
|
|
$ |
98,091 |
|
Foreign exchange gains (losses), net |
|
|
(270 |
) |
|
|
1,171 |
|
|
|
(526 |
) |
Interest income (expense), net |
|
|
(8,582 |
) |
|
|
(2,023 |
) |
|
|
(5,012 |
) |
Other income (expense), net |
|
|
776 |
|
|
|
2,092 |
|
|
|
2,948 |
|
Income before equity-method investment activity, net and income tax expense |
|
$ |
62,790 |
|
|
$ |
84,686 |
|
|
$ |
95,501 |
|
Gain (loss) on equity-method investment activity, net |
|
|
(4,882 |
) |
|
|
(2,805 |
) |
|
|
(1,362 |
) |
Income before income tax expense |
|
$ |
57,908 |
|
|
$ |
81,881 |
|
|
$ |
94,139 |
|
Income tax expense |
|
|
12,156 |
|
|
|
17,468 |
|
|
|
17,262 |
|
Net income |
|
$ |
45,752 |
|
|
$ |
64,413 |
|
|
$ |
76,877 |
|
Net loss (income) attributable to non-controlling interest/ redeemable non-controlling interest |
|
|
— |
|
|
|
— |
|
|
|
232 |
|
Net income attributable to Genpact Limited shareholders |
|
$ |
45,752 |
|
|
$ |
64,413 |
|
|
$ |
77,109 |
|
Net income available to Genpact Limited common shareholders |
|
|
45,752 |
|
|
|
64,413 |
|
|
|
77,109 |
|
Earnings per common share attributable to Genpact Limited common shareholders |
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
0.20 |
|
|
|
0.30 |
|
|
|
0.38 |
|
Diluted |
|
|
0.21 |
|
|
|
0.30 |
|
|
|
0.38 |
|
Weighted average number of common shares used in computing earnings per common share attributable to Genpact Limited common shareholders |
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
217,279,606 |
|
|
|
212,697,001 |
|
|
|
200,341,922 |
|
Diluted |
|
|
221,353,612 |
|
|
|
215,675,065 |
|
|
|
203,431,310 |
|
GENPACT LIMITED AND ITS SUBSIDIARIES
Consolidated Statements of Income
(Unaudited)
(In thousands, except per share data and share count)
|
|
Year ended December 31, |
|
|||||||||
|
|
2014 |
|
|
2015 |
|
|
2016 |
|
|||
Net revenues |
|
$ |
2,279,438 |
|
|
$ |
2,461,044 |
|
|
$ |
2,570,756 |
|
Cost of revenue |
|
|
1,378,088 |
|
|
|
1,493,547 |
|
|
|
1,554,707 |
|
Gross profit |
|
$ |
901,350 |
|
|
$ |
967,497 |
|
|
$ |
1,016,049 |
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expenses |
|
|
585,646 |
|
|
|
608,114 |
|
|
|
653,029 |
|
Amortization of acquired intangible assets |
|
|
28,543 |
|
|
|
28,513 |
|
|
|
27,183 |
|
Other operating (income) expense, net |
|
|
(6,870 |
) |
|
|
(3,322 |
) |
|
|
(4,940 |
) |
Income from operations |
|
$ |
294,031 |
|
|
$ |
334,192 |
|
|
$ |
340,777 |
|
Foreign exchange gains (losses), net |
|
|
(12,363 |
) |
|
|
5,269 |
|
|
|
2,630 |
|
Interest income (expense), net |
|
|
(29,395 |
) |
|
|
(31,267 |
) |
|
|
(16,184 |
) |
Other income (expense), net |
|
|
2,112 |
|
|
|
4,360 |
|
|
|
10,120 |
|
Income before equity-method investment activity, net and income tax expense |
|
$ |
254,385 |
|
|
$ |
312,554 |
|
|
$ |
337,343 |
|
Gain (loss) on equity-method investment activity, net |
|
|
(4,795 |
) |
|
|
(10,800 |
) |
|
|
(7,698 |
) |
Income before income tax expense |
|
$ |
249,590 |
|
|
$ |
301,754 |
|
|
$ |
329,645 |
|
Income tax expense |
|
|
57,419 |
|
|
|
61,937 |
|
|
|
62,098 |
|
Net income |
|
$ |
192,171 |
|
|
$ |
239,817 |
|
|
$ |
267,547 |
|
Net loss (income) attributable to non-controlling interest/ redeemable non-controlling interest |
|
|
(169 |
) |
|
|
— |
|
|
|
2,137 |
|
Net income attributable to Genpact Limited shareholders |
|
$ |
192,002 |
|
|
$ |
239,817 |
|
|
$ |
269,684 |
|
Net income available to Genpact Limited common shareholders |
|
$ |
192,002 |
|
|
$ |
239,817 |
|
|
$ |
269,684 |
|
Earnings per common share attributable to Genpact Limited common shareholders |
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
0.87 |
|
|
$ |
1.11 |
|
|
$ |
1.30 |
|
Diluted |
|
$ |
0.85 |
|
|
$ |
1.09 |
|
|
$ |
1.28 |
|
Weighted average number of common shares used in computing earnings per common share attributable to Genpact Limited common shareholders |
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
220,847,098 |
|
|
|
216,606,542 |
|
|
|
206,861,536 |
|
Diluted |
|
|
225,168,665 |
|
|
|
219,145,044 |
|
|
|
210,126,023 |
|
GENPACT LIMITED AND ITS SUBSIDIARIES
Consolidated Statements of Cash Flows
(Unaudited)
(In thousands)
|
|
Year ended December 31, |
|
|||||||||
|
|
2014 |
|
|
2015 |
|
|
2016 |
|
|||
Operating activities |
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to Genpact Limited shareholders |
|
$ |
192,002 |
|
|
$ |
239,817 |
|
|
$ |
269,684 |
|
Net income (loss) attributable to non-controlling interest/redeemable non-controlling interest |
|
|
169 |
|
|
|
— |
|
|
|
(2,137 |
) |
Net income |
|
$ |
192,171 |
|
|
$ |
239,817 |
|
|
$ |
267,547 |
|
Adjustments to reconcile net income to net cash provided by (used for) operating activities: |
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
51,064 |
|
|
|
54,286 |
|
|
|
54,553 |
|
Amortization of debt issuance costs (including loss on extinguishment of debt) |
|
|
3,240 |
|
|
|
13,546 |
|
|
|
1,531 |
|
Amortization of acquired intangible assets |
|
|
28,543 |
|
|
|
28,513 |
|
|
|
27,183 |
|
Intangible assets write-down |
|
|
— |
|
|
|
10,714 |
|
|
|
11,195 |
|
Reserve for doubtful receivables |
|
|
3,107 |
|
|
|
2,449 |
|
|
|
7,282 |
|
Unrealized (gain) loss on revaluation of foreign currency asset/liability |
|
|
9,419 |
|
|
|
(4,999 |
) |
|
|
1,717 |
|
Equity-method investment activity, net |
|
|
4,795 |
|
|
|
10,800 |
|
|
|
7,698 |
|
Excess tax benefit on stock-based compensation |
|
|
— |
|
|
|
(6,560 |
) |
|
|
— |
|
Stock-based compensation expense |
|
|
28,065 |
|
|
|
24,976 |
|
|
|
25,113 |
|
Deferred income taxes |
|
|
(12,252 |
) |
|
|
(18,713 |
) |
|
|
30,454 |
|
Gain on divestiture |
|
|
— |
|
|
|
— |
|
|
|
(5,214 |
) |
Others, net |
|
|
1,291 |
|
|
|
(238 |
) |
|
|
(41 |
) |
Change in operating assets and liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
Increase in accounts receivable |
|
|
(24,088 |
) |
|
|
(78,923 |
) |
|
|
(48,612 |
) |
Increase in prepaid expenses, other current assets and other assets |
|
|
(31,657 |
) |
|
|
(32,602 |
) |
|
|
(62,852 |
) |
Decrease in accounts payable |
|
|
(7,268 |
) |
|
|
(3,988 |
) |
|
|
(463 |
) |
Increase in accrued expenses, other current liabilities and other liabilities |
|
|
27,500 |
|
|
|
69,606 |
|
|
|
27,977 |
|
Increase (decrease) in income taxes payable |
|
|
(2,092 |
) |
|
|
18,757 |
|
|
|
704 |
|
Net cash provided by operating activities |
|
$ |
271,838 |
|
|
$ |
327,441 |
|
|
$ |
345,772 |
|
Investing activities |
|
|
|
|
|
|
|
|
|
|
|
|
Purchase of property, plant and equipment |
|
|
(62,577 |
) |
|
|
(62,173 |
) |
|
|
(88,772 |
) |
Proceeds from sale of property, plant and equipment |
|
|
564 |
|
|
|
1,486 |
|
|
|
547 |
|
Investment in equity affiliates |
|
|
— |
|
|
|
(18,423 |
) |
|
|
(9,620 |
) |
Short term deposits placed |
|
|
(25,000 |
) |
|
|
— |
|
|
|
— |
|
Redemption of short-term deposits |
|
|
25,000 |
|
|
|
— |
|
|
|
— |
|
Payment for business acquisitions, net of cash acquired |
|
|
(130,809 |
) |
|
|
(21,363 |
) |
|
|
(45,162 |
) |
Proceeds from divestiture of business, net of cash divested |
|
|
— |
|
|
|
— |
|
|
|
17,242 |
|
Net cash used for investing activities |
|
$ |
(192,822 |
) |
|
$ |
(100,473 |
) |
|
$ |
(125,765 |
) |
Financing activities |
|
|
|
|
|
|
|
|
|
|
|
|
Repayment of capital lease obligations |
|
|
(2,095 |
) |
|
|
(2,035 |
) |
|
|
(1,793 |
) |
Payment of debt issuance and refinancing costs |
|
|
— |
|
|
|
(6,584 |
) |
|
|
— |
|
Proceeds from long-term debt |
|
|
— |
|
|
|
800,000 |
|
|
|
— |
|
Repayment of long-term debt |
|
|
(6,750 |
) |
|
|
(684,875 |
) |
|
|
(40,000 |
) |
Proceeds from short-term borrowings |
|
|
195,000 |
|
|
|
1,451,500 |
|
|
|
200,000 |
|
Repayment of short-term borrowings |
|
|
(60,000 |
) |
|
|
(1,565,000 |
) |
|
|
(61,500 |
) |
Proceeds from issuance of common shares under stock-based compensation plans |
|
|
30,144 |
|
|
|
16,088 |
|
|
|
18,228 |
|
Payment for net settlement of stock-based awards |
|
|
(25,975 |
) |
|
|
(7,194 |
) |
|
|
(769 |
) |
Payment of earn-out/deferred consideration |
|
|
(1,088 |
) |
|
|
(230 |
) |
|
|
(1,485 |
) |
Distribution to non-controlling interest |
|
|
(1,487 |
) |
|
|
— |
|
|
|
— |
|
Payment for stock purchased and retired |
|
|
(302,625 |
) |
|
|
(226,917 |
) |
|
|
(345,200 |
) |
Payment for expenses related to stock purchase |
|
|
(2,543 |
) |
|
|
(197 |
) |
|
|
(279 |
) |
Excess tax benefit on stock-based compensation |
|
|
— |
|
|
|
6,560 |
|
|
|
— |
|
Net cash used for financing activities |
|
$ |
(177,419 |
) |
|
$ |
(218,884 |
) |
|
$ |
(232,798 |
) |
Effect of exchange rate changes |
|
|
(11,085 |
) |
|
|
(18,965 |
) |
|
|
(15,493 |
) |
Net increase (decrease) in cash and cash equivalents |
|
|
(98,403 |
) |
|
|
8,084 |
|
|
|
(12,791 |
) |
Cash and cash equivalents at the beginning of the period |
|
|
571,276 |
|
|
|
461,788 |
|
|
|
450,907 |
|
Cash and cash equivalents at the end of the period |
|
$ |
461,788 |
|
|
$ |
450,907 |
|
|
$ |
422,623 |
|
Supplementary information |
|
|
|
|
|
|
|
|
|
|
|
|
Cash paid during the period for interest |
|
$ |
27,175 |
|
|
$ |
20,950 |
|
|
$ |
17,860 |
|
Cash paid during the period for income taxes |
|
$ |
83,803 |
|
|
$ |
72,102 |
|
|
$ |
46,731 |
|
Property, plant and equipment acquired under capital lease obligations |
|
$ |
2,176 |
|
|
$ |
1,656 |
|
|
$ |
2,206 |
|
Reconciliation of Non-GAAP Financial Measures to GAAP Measures
To supplement the consolidated financial statements presented in accordance with GAAP, this press release includes the following measures defined by the Securities and Exchange Commission as non-GAAP financial measures:
|
• |
Adjusted income from operations attributable to shareholders of Genpact Limited, or adjusted income from operations; |
|
• |
Adjusted income from operations margin; |
|
• |
Adjusted diluted earnings per share attributable to shareholders of Genpact Limited, or adjusted diluted earnings per share; and |
|
• |
Net revenues 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 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 frequent 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, beginning in April 2016, Genpact’s management also excludes 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 such non-GAAP financial measures, Genpact’s management has adjusted certain gains or losses attributable to equity-method investments because management views these interests as part of its ongoing operations and has excluded certain gains or losses attributable to redeemable non-controlling interest because management does not view these interests as part of its operations. 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 revenues may be viewed without the impact of foreign currency exchange rate fluctuations, thereby providing additional period-to-period comparisons of our true business performance. Revenues on a constant currency basis are 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 revenues 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 and adjusted income from operations margin calculated in accordance with GAAP is that this non-GAAP financial measure excludes certain recurring costs, namely stock-based compensation and amortization of acquired intangibles. 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 adjusted financial measures from GAAP for the year and three months ended December 31, 2015 and 2016:
Reconciliation of Adjusted Income from Operations and Adjusted Income from Operations Margin
(Unaudited)
(In thousands)
|
|
Year ended December 31, |
|
|
Three months ended December 31, |
|
||||||||||
|
|
2015 |
|
|
2016 |
|
|
2015 |
|
|
2016 |
|
||||
Income from operations |
|
$ |
334,192 |
|
|
$ |
340,777 |
|
|
$ |
83,446 |
|
|
$ |
98,091 |
|
Add: Stock-based compensation |
|
|
24,976 |
|
|
|
25,113 |
|
|
|
7,467 |
|
|
|
6,769 |
|
Add: Amortization and impairment of acquired intangible assets10 |
|
|
23,671 |
|
|
|
25,023 |
|
|
|
5,424 |
|
|
|
6,816 |
|
Add: Acquisition-related expenses |
|
|
798 |
|
|
|
1,956 |
|
|
|
— |
|
|
|
120 |
|
Add: Other income, net |
|
|
4,360 |
|
|
|
10,120 |
|
|
|
2,092 |
|
|
|
2,948 |
|
Less: Loss on equity-method investment activity, net |
|
|
(10,800 |
) |
|
|
(7,698 |
) |
|
|
(2,805 |
) |
|
|
(1,362 |
) |
Add: Net loss (income) attributable to non-controlling interest/redeemable non-controlling interest |
|
|
— |
|
|
|
2,137 |
|
|
|
— |
|
|
|
232 |
|
Adjusted income from operations |
|
$ |
377,197 |
|
|
$ |
397,428 |
|
|
$ |
95,624 |
|
|
$ |
113,614 |
|
Adjusted income from operations margin |
|
|
15.3 |
% |
|
|
15.5 |
% |
|
|
14.8 |
% |
|
|
16.7 |
% |
Reconciliation of Adjusted Diluted EPS11
(Unaudited)
(Per share data)
|
|
Year ended December 31, |
|
|
Three months ended December 31, |
|
||||||||||
|
|
2015 |
|
|
2016 |
|
|
2015 |
|
|
2016 |
|
||||
Diluted EPS |
|
$ |
1.09 |
|
|
$ |
1.28 |
|
|
$ |
0.30 |
|
|
$ |
0.38 |
|
Add: Stock-based compensation |
|
|
0.11 |
|
|
|
0.12 |
|
|
|
0.03 |
|
|
|
0.03 |
|
Add: Amortization and impairment of acquired intangible assets7 |
|
|
0.11 |
|
|
|
0.12 |
|
|
|
0.03 |
|
|
|
0.03 |
|
Add: Acquisition-related expenses |
|
|
— |
|
|
|
0.01 |
|
|
|
— |
|
|
|
— |
|
Less: Tax impact on stock-based compensation |
|
|
(0.03 |
) |
|
|
(0.03 |
) |
|
|
(0.01 |
) |
|
|
(0.01 |
) |
Less: Tax impact on amortization and impairment of acquired intangibles |
|
|
(0.03 |
) |
|
|
(0.04 |
) |
|
|
(0.01 |
) |
|
|
(0.01 |
) |
Less: Tax impact on acquisition-related expenses |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Adjusted diluted EPS |
|
$ |
1.26 |
|
|
$ |
1.46 |
|
|
$ |
0.34 |
|
|
$ |
0.43 |
|
|
10 |
See “Reconciliation of Non-GAAP Financial Measures to GAAP Measures” above for a description of the amortization expenses included in this item. |
11 |
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 adjusted financial measures from GAAP for the year ending December 31, 2017:
Reconciliation of Outlook for Adjusted Income from Operations Margin
(Unaudited)
|
|
Year ending |
|
Income from operations margin |
|
|
13.5% |
Add: Estimated stock-based compensation |
|
1.2% |
|
Add: Estimated amortization and impairment of acquired intangible assets |
|
0.9% |
|
Add: Estimated acquisition-related expenses |
|
— |
|
Add: Estimated other income (expense), net |
|
0.2% |
|
Less: Estimated loss on equity-method investment activity, net |
|
(0.1)% |
|
Adjusted income from operations margin |
|
|
15.7% |
Reconciliation of Outlook for Adjusted Diluted EPS12
(Unaudited)
(Per share data)
|
Year ending December 31, 2017 |
||||
|
Lower |
|
Upper |
||
Diluted EPS |
$ |
1.32 |
|
$ |
1.36 |
Add: Estimated stock-based compensation |
0.16 |
|
0.16 |
||
Add: Estimated amortization and impairment of acquired intangible assets |
0.13 |
|
0.13 |
||
Add: Estimated acquisition-related expenses |
— |
|
— |
||
Less: Estimated tax impact on stock-based compensation |
(0.05) |
|
(0.05) |
||
Less: Estimated tax impact on amortization and impairment of acquired intangibles |
(0.04) |
|
(0.04) |
||
Less: Estimated tax impact on acquisition-related expenses |
— |
|
— |
||
Adjusted diluted EPS |
$ |
1.53 |
|
$ |
1.57 |
|
12 |
Due to rounding, the numbers presented in this table may not add up precisely to the totals provided. |
Set forth below is a supplemental schedule depicting the reclassification of our 2016 revenue:
Unaudited
(In millions)
|
|
Quarter Ended March 31, 2016 |
|
Quarter Ended June 30, 2016 |
|
Quarter Ended September 30, 2016 |
|
Quarter Ended December 31, 2016 |
|
Year ended December 31, 2016 |
|
||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
Revenue |
|
Reclassified Revenue – PNM & Endeavour* |
|
Impact of GE Divestitures – Reclassified as of 1/1/2016 |
|
Reclassified Revenue |
|
Reported Revenue |
|
Reclassified Revenue – PNM & Endeavour* |
|
Impact of GE Divestitures – Reclassified as of 1/1/2016 |
|
Reclassified Revenue |
|
Revenue |
|
Reclassified Revenue – PNM & Endeavour* |
|
Impact of GE Divestitures – Reclassified as of 1/1/2016 |
|
Reclassified Revenue |
|
Reported Revenue |
|
Reclassified Revenue – PNM & Endeavour* |
|
Impact of GE Divestitures – Reclassified as of 1/1/2016 |
|
Reclassified Revenue |
|
Revenue |
|
Reclassified Revenue – PNM & Endeavour* |
|
Impact of GE Divestitures–Reclassified as of 1/1/2016 |
|
Reclassified Revenue |
|
||||||||||||||||||||
Total Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Global Client |
|
$ |
502.3 |
|
|
|
|
$ |
24.1 |
|
$ |
526.4 |
|
$ |
521.4 |
|
|
— |
|
$ |
23.6 |
|
$ |
545.0 |
|
$ |
543.2 |
|
|
|
|
$ |
23.9 |
|
$ |
567.0 |
|
$ |
576.2 |
|
|
|
|
$ |
24.3 |
|
$ |
600.5 |
|
$ |
2,143.1 |
|
|
— |
|
$ |
95.8 |
|
$ |
2,238.9 |
|
GE |
|
|
107.4 |
|
|
|
|
|
(24.1 |
) |
|
83.3 |
|
|
109.1 |
|
|
— |
|
|
(23.6 |
) |
|
85.5 |
|
|
105.6 |
|
|
|
|
|
(23.9 |
) |
|
81.8 |
|
|
105.5 |
|
|
|
|
|
(24.3 |
) |
|
81.2 |
|
|
427.6 |
|
|
— |
|
|
(95.8 |
) |
|
331.8 |
|
Total Revenue |
|
|
609.7 |
|
|
|
|
|
— |
|
|
609.7 |
|
|
630.5 |
|
|
— |
|
|
— |
|
|
630.5 |
|
|
648.8 |
|
|
|
|
|
— |
|
|
648.8 |
|
|
681.7 |
|
|
|
|
|
— |
|
|
681.7 |
|
|
2,570.8 |
|
|
— |
|
|
— |
|
|
2,570.8 |
|
Total GC Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GC BPO Revenue |
|
|
406.3 |
|
|
|
|
|
23.8 |
|
|
430.1 |
|
|
424.5 |
|
|
2.4 |
|
|
23.2 |
|
|
450.1 |
|
|
445.1 |
|
|
4.6 |
|
|
23.4 |
|
|
473.1 |
|
|
469.1 |
|
|
5.4 |
|
|
23.6 |
|
|
498.1 |
|
|
1,745.1 |
|
|
12.4 |
|
|
94.0 |
|
|
1,851.5 |
|
GC IT Revenue |
|
|
96.0 |
|
|
|
|
|
0.2 |
|
|
96.3 |
|
|
96.9 |
|
|
(2.4 |
) |
|
0.4 |
|
|
94.9 |
|
|
98.1 |
|
|
(4.6 |
) |
|
0.4 |
|
|
93.9 |
|
|
107.1 |
|
|
(5.4 |
) |
|
0.7 |
|
|
102.4 |
|
|
398.1 |
|
|
(12.4 |
) |
|
1.8 |
|
|
387.5 |
|
Total GC Revenue |
|
|
502.3 |
|
|
|
|
|
24.1 |
|
|
526.4 |
|
|
521.4 |
|
|
— |
|
|
23.6 |
|
|
545.0 |
|
|
543.2 |
|
|
|
|
|
23.9 |
|
|
567.0 |
|
|
576.2 |
|
|
|
|
|
24.3 |
|
|
600.5 |
|
|
2,143.1 |
|
|
— |
|
|
95.8 |
|
|
2,238.9 |
|
Total GE Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GE BPO Revenue |
|
|
82.8 |
|
|
|
|
|
(23.8 |
) |
|
59.0 |
|
|
83.5 |
|
|
|
|
|
(23.2 |
) |
|
60.4 |
|
|
80.8 |
|
|
|
|
|
(23.4 |
) |
|
57.4 |
|
|
78.8 |
|
|
|
|
|
(23.6 |
) |
|
55.2 |
|
|
326.0 |
|
|
— |
|
|
(94.0 |
) |
|
232.0 |
|
GE IT Revenue |
|
|
24.6 |
|
|
|
|
|
(0.2 |
) |
|
24.3 |
|
|
25.6 |
|
|
|
|
|
(0.4 |
) |
|
25.2 |
|
|
24.8 |
|
|
|
|
|
(0.4 |
) |
|
24.3 |
|
|
26.7 |
|
|
|
|
|
(0.7 |
) |
|
26.0 |
|
|
101.6 |
|
|
— |
|
|
(1.8 |
) |
|
99.8 |
|
Total GE Revenue |
|
|
107.4 |
|
|
|
|
|
(24.1 |
) |
|
83.3 |
|
|
109.1 |
|
|
|
|
|
(23.6 |
) |
|
85.5 |
|
|
105.6 |
|
|
|
|
|
(23.9 |
) |
|
81.8 |
|
|
105.5 |
|
|
|
|
|
(24.3 |
) |
|
81.2 |
|
|
427.6 |
|
|
— |
|
|
(95.8 |
) |
|
331.8 |
|
Total Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total BPO Revenue |
|
|
489.1 |
|
|
— |
|
|
— |
|
|
489.1 |
|
|
508.1 |
|
|
2.4 |
|
|
— |
|
|
510.5 |
|
|
525.9 |
|
|
4.6 |
|
|
— |
|
|
530.5 |
|
|
548.0 |
|
|
5.4 |
|
|
— |
|
|
553.3 |
|
|
2,071.1 |
|
|
12.4 |
|
|
— |
|
|
2,083.4 |
|
Total IT Revenue |
|
|
120.6 |
|
|
— |
|
|
— |
|
|
120.6 |
|
|
122.5 |
|
|
(2.4 |
) |
|
— |
|
|
120.1 |
|
|
122.9 |
|
|
(4.6 |
) |
|
— |
|
|
118.3 |
|
|
133.8 |
|
|
(5.4 |
) |
|
— |
|
|
128.4 |
|
|
499.7 |
|
|
(12.4 |
) |
|
— |
|
|
487.3 |
|
Total Revenue |
|
$ |
609.7 |
|
|
— |
|
|
— |
|
$ |
609.7 |
|
$ |
630.5 |
|
|
— |
|
|
— |
|
$ |
630.5 |
|
$ |
648.8 |
|
|
— |
|
|
— |
|
$ |
648.8 |
|
$ |
681.7 |
|
|
— |
|
|
— |
|
$ |
681.7 |
|
$ |
2,570.8 |
|
|
— |
|
|
— |
|
$ |
2,570.8 |
|
* |
We reclassified revenue from our 2016 acquisitions of Endeavour Software Technologies Private Limited and PNMSoft Ltd. as BPO rather than IT revenue to better align with the digital business process client solutions derived from these businesses. |
Genpact Q4 & fy 2016 Earnings Presentation February 10, 2017 Ticker (NYSE: G) Exhibit 99.2
Forward-looking Statements These materials contain certain statements concerning our future growth prospects and forward-looking statements, as defined in the safe harbor provisions of the U.S. Private Securities Litigation Reform Act of 1995. These statements involve a number of risks, uncertainties and other factors that could cause actual results to differ materially from those in such forward-looking statements. These risks, uncertainties and other factors include but are not limited to a slowdown in the economies and sectors in which our clients operate, a slowdown in the business process outsourcing and information technology services sectors, 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, wage increases, changes in tax rates and tax legislation, our ability to attract and retain skilled professionals, risks and uncertainties regarding fluctuations in our earnings, foreign currency fluctuations, general economic conditions affecting our industry as well as other risks detailed in our reports filed with the U.S. Securities and Exchange Commission, including Genpact’s Annual Report on Form 10-K. These filings are available at www.sec.gov or on the Investor Relations section of our website, www.genpact.com. 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. Non-GAAP Financial Measures These materials also include measures defined by the SEC as non-GAAP financial measures. Genpact believes that these non-GAAP measures can provide useful supplemental information to investors regarding financial and business trends relating to its financial condition and results of operations when read in conjunction with the Company’s reported results. Reconciliations of these non-GAAP measures from GAAP are available in this presentation and in our earnings release dated February 10, 2017.
FY 2016 – Key Financial Highlights Year-over-Year Comparisons: Total revenue: +4.5% (~ +6% on constant currency basis)(1) Global Clients revenue: +7.1% (~ +9% on constant currency basis) Global Client BPO revenue: +10.6% (~ +13% on constant currency basis) GE revenue: -7.0% (~ -7% on constant currency basis) Adjusted operating margin(2) grew from 15.3% to 15.5% Adjusted diluted earnings per share(2) grew 16% to $1.46 Global Client growth broad-based across most of our target verticals and service lines, including: BFS, CPG, Life Sciences, Insurance and High Tech; and Finance & Accounting, Core Industry Vertical Operations and Transformation Services. Global Client ITO revenue impacted by lower levels of discretionary spending primarily in the Investment Banking and Healthcare industries. GE revenue primarily impacted by the phase-out of corporate work related to GE Capital divestitures. Notes: 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. Adjusted operating margin and adjusted diluted EPS are non-GAAP measures. FY ‘16 GAAP income from operations margin was 13.3% and GAAP diluted EPS was $1.28.
Continued to Build Transformative Capabilities During 2016, Genpact: Built out a “critical mass” within our digital organization; Continued to invest in domain, digital and analytics capabilities; Opened the Lean DigitalSM Innovation Center in Silicon Valley; Established a design thinking program to help clients identify and solve critical business problems; and Enhanced our digital capabilities in mobility and dynamic workflow through acquisitions. Recognized As Leaders By Several Industry Analysts
Global Client BPO Driving Bookings Growth Solid growth in Global Client BPO bookings. GE and Global Client ITO bookings declined. ($ in billions) 2016 YoY Bookings* $2.65 +3% Notes: * New bookings means the total contract value of new contracts, and certain renewals, extensions and changes to existing contracts. Regular renewals of contracts with no change in scope are not counted as new bookings.
Total revenue growth at 5% (~7% on a constant currency basis) Q4 2016 Global Client revenue grew 9% (~11% on a constant currency basis) Global Client BPO revenues increased 12% (~14% on a constant currency basis) Global Client ITO revenues declined 3% Global Clients GE BPO ITO 5% YoY Growth% 9% (10)% 5% (4)% 8% YoY Growth% Q4 ‘15 Q4 ‘16 Q4 ‘15 Q4 ‘16 ($ in millions) ($ in millions) $647 $682 $682 $647 Q4 2016 Revenue Summary
Q4‘15 Q4’16 YoY Revenue $646.5 $681.7 5.4% Cost of Revenue 393.9 405.7 3.0% Gross Profit 252.6 276.1 9.3% Gross Profit % of Revenue 39.1% 40.5% 140 bps SG&A $165.4 $170.7 3.2% SG&A % of Revenue 25.6% 25.0% -60 bps Adjusted Income from Operations(1) $95.6 $113.6 18.8% Adjusted Income from Operations Margin(1) 14.8% 16.7% 190 bps ($ in millions) Notes: Adjusted income from operations and adjusted income from operations margin are non-GAAP measures. Income from operations and the related margin were $83.4 million (12.9%) in Q4 ‘15 and $98.1 million (14.4%) in Q4 ’16. Q4 2016 Adjusted Operating Income Margins Expanded Year-over-Year
Total revenue growth at 4% (~6% on a constant currency basis) FY 2016 Global Client revenue grew 7% (~9% on a constant currency basis) Global Client BPO revenues increased 11% (~13% on a constant currency basis) Global Client ITO revenues declined 6% Global Clients GE BPO ITO 4% YoY Growth% 7% (7)% 4% (5)% 7% YoY Growth% FY ‘15 FY ‘16 FY ‘15 FY ‘16 ($ in millions) ($ in millions) $2,461 $2,571 $2,571 $2,461 FY 2016 Revenue Summary
Number of clients Notes: Relationship size = annual Genpact revenues from client relationships based on last four rolling quarters. Relationship Size(1) Client Relationships Remain Strong
FY‘15 FY’16 YoY Revenue $2,461.0 $2,570.8 4.5% Cost of Revenue 1,493.5 1,554.7 4.1% Gross Profit 967.5 1,016.0 5.0% Gross Profit % of Revenue 39.3% 39.5% 20 bps SG&A $608.1 $653.0 7.4% SG&A % of Revenue 24.7% 25.4% 70 bps Adjusted Income from Operations(1) $377.2 $397.4 5.4% Adjusted Income from Operations Margin(1) 15.3% 15.5% 20 bps ($ in millions) Notes: Adjusted income from operations and adjusted income from operations margin are non-GAAP measures. Income from operations and the related margin were $334.2 million (13.6%) in FY ‘15 and $340.8 million (13.3%) in FY ’16. FY 16 Adjusted Operating Income Margin Expanded Year-over-Year
EPS Year-over-Year Bridge FY ‘15 FY ‘16 Adjusted Net Income ($ millions) (3)275.5307.1 Diluted Shares Outstanding (millions)(4)219.1210.1 109 7 Lower FX Re-measurement gain in FY’16 vs. FY’15 FY ‘15 GAAP EPS 128 (Cents per share) Net Adjustments(1) 126 17 Net Adjustments(1) FY ‘15 Adjusted EPS FY ‘16 Adjusted EPS(3) FY ‘16 GAAP EPS Higher Adjusted Income from Operations(3) 18 Increase Decrease Notes: Adjustments primarily include amortization and impairment of acquired intangible assets, acquisition-related expenses and stock-based compensation expenses. Net of shares issued, retired and dilution impact. Adjusted net income, adjusted income from operations and adjusted EPS are non-GAAP measures. Weighted average number of diluted shares outstanding. This includes the impact of 13.9 million shares repurchased in FY’ 2016. - The above bridge reflects only significant variance items year-over-year and is illustrative and subject to rounding. - EPS = Diluted earnings per share 146 Lower taxes 5 Lower share count(2) 3 1 Lower Net Interest Expense 6
Q4 2016 cash from operations increased, primarily driven by higher operating income and DSO improvement Q4 ’15 Q4 ‘16 66% Notes: 1) Cash and Liquid Assets = Cash and cash equivalents and short-term deposits. 6% FY ‘15 FY ‘16 YoY Growth% YoY Growth% ($ in millions) ($ in millions) Cash from Operations 346 327 74 123 Q4 ’15 Q3’16Q4 ‘16 Days Sales Outstanding82 85 81 Cash and Liquid Assets ($ millions)(1) 451 419 423
FY 2017 Revenues ($B) Growth Constant Currency (YoY growth) 2.61 – 2.68 2% - 4% 3% - 6% Adjusted Income from Operations - Margin(1) ~15.7% Adjusted Diluted Earnings Per Share(1)(2) $1.53 - $1.57 Other Metrics Cash Flow from Operations (YoY Growth) ~4% Effective Tax Rate 20% - 21% Capital Expenditure (% of revenue) 3.0% – 3.5% Full Year 2017 Outlook Notes: Adjusted income from operations margin and adjusted diluted EPS are non-GAAP measures. Adjusted diluted EPS estimate assumes no impact of balance sheet related foreign exchange gains or losses.
Annexure 1: Reconciliation of Adjusted Income from Operations – FY 2016 Year ended December 31st (USD, in thousands) 2015 2016 Income from operations $ 334,192 $ 340,777 Add: Stock-based compensation 24,976 25,113 Add: Amortization and impairment of acquired intangible assets (1) 23,671 25,023 Add: Acquisition-related expenses 798 1,956 Add: Other income, net 4,360 10,120 Less: Loss on equity-method investment activity, net (10,800) (7,698) Add: Net loss attributable to redeemable non-controlling interest - 2,137 Adjusted income from operations $ 377,197 $ 397,428 Adjusted income from operations margin 15.3% 15.5% Notes: Prior to July 2012, amortization expenses of acquired intangibles of significant acquisitions were excluded from the computation of adjusted income from operations. Since July 2012, amortization expenses of acquired intangibles of all acquisitions are excluded from such computation. Beginning April 2016, management also excludes the impairment of acquired intangible assets from such computation.
Annexure 2: Reconciliation of Adjusted Income from Operations – Q4 2016 Quarter ended December 31st (USD, in thousands) 2015 2016 Income from operations $ 83,446 $ 98,091 Add: Stock-based compensation 7,467 6,769 Add: Amortization and impairment of acquired intangible assets (1) 5,424 6,816 Add: Acquisition-related expenses - 120 Add: Other income, net 2,092 2,948 Less: Loss on equity-method investment activity, net (2,805) (1,362) Add: Net loss attributable to redeemable non-controlling interest - 232 Adjusted income from operations $ 95,624 $ 113,614 Adjusted income from operations margin 14.8% 16.7% Notes: Prior to July 2012, amortization expenses of acquired intangibles of significant acquisitions were excluded from the computation of adjusted income from operations. Since July 2012, amortization expenses of acquired intangibles of all acquisitions are excluded from such computation. Beginning April 2016, management also excludes the impairment of acquired intangible assets from such computation.
Annexure 3: Reconciliation of Adjusted Diluted EPS – FY 2016 (USD, per share data) Year ended December 31st 2015 2016 Diluted EPS $ 1.09 $ 1.28 Add: Stock-based compensation 0.11 0.12 Add: Amortization and impairment of acquired intangible assets (1) 0.11 0.12 Add: Acquisition-related expenses - 0.01 Less: Tax impact on stock-based compensation (0.03) (0.03) Less: Tax impact on amortization and impairment of acquired intangibles (0.03) (0.04) Adjusted diluted EPS $ 1.26 $ 1.46 Notes: Prior to July 2012, amortization expenses of acquired intangibles of significant acquisitions were excluded from the computation of adjusted income from operations. Since July 2012, amortization expenses of acquired intangibles of all acquisitions are excluded from such computation. Beginning April 2016, management also excludes the impairment of acquired intangible assets from such computation. Due to rounding, the numbers presented above may not add up precisely to the totals provided.
Annexure 4: Reconciliation of Adjusted Diluted EPS – Q4 2016 (USD, per share data) Quarter ended December 31st 2015 2016 Diluted EPS $ 0.30 $ 0.38 Add: Stock-based compensation 0.03 0.03 Add: Amortization and impairment of acquired intangible assets (1) 0.03 0.03 Less: Tax impact on stock-based compensation (0.01) (0.01) Less: Tax impact on amortization and impairment of acquired intangibles (0.01) (0.01) Adjusted diluted EPS $ 0.34 $ 0.43 Notes: Prior to July 2012, amortization expenses of acquired intangibles of significant acquisitions were excluded from the computation of adjusted income from operations. Since July 2012, amortization expenses of acquired intangibles of all acquisitions are excluded from such computation. Beginning April 2016, management also excludes the impairment of acquired intangible assets from such computation. Due to rounding, the numbers presented above may not add up precisely to the totals provided.
Annexure 5: Reconciliation of Outlook for Adjusted Income from Operations Margin Year ending December 31st, 2017 Income from operations margin 13.5% Add: Estimated stock-based compensation 1.2% Add: Estimated amortization and impairment of acquired intangible assets 0.9% Add: Estimated other income (expense), net 0.2% Less: Estimated loss on equity-method investment activity, net -0.1% Adjusted income from operations margin 15.7%
Annexure 6: Reconciliation of Outlook for Adjusted Diluted EPS (Per share data) Year ending December 31st, 2017 Lower End Upper End Diluted EPS 1.32 1.36 Add: Estimated stock-based compensation 0.16 0.16 Add: Estimated amortization and impairment of acquired intangible assets 0.13 0.13 Less: Estimated tax impact on stock-based compensation (0.05) (0.05) Less: Estimated tax impact on amortization and impairment of acquired intangibles (0.04) (0.04) Adjusted diluted EPS 1.53 1.57 Note: Due to rounding, the numbers presented above may not add up precisely to the totals provided.
Thank you
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
?3J*7<,L!D;0.O0;AD]?8\^G
MY8_D(_:<^'__ 4 _9(UC_@GK^T?X&_X*@_M+^+_ (V_M\?M"_"3]E3XT_#_
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MZK7YME>/J '_ ?@C1S=+>>+]<\9W9&GZ78Z6',L=R^HRM%I4>
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M_"FJ/Y=])G])]9^!/[-O[)?_ 7*_8C\*?L#?"[X6_!SQ3\3_P!D[]K6/]L#
MX0_ G0?#_@CP5)\)?!^D>#M8_9\\>^/_ (=^"H]+\/Z'K&I?%B]O]!TGQEJ.
ME:;JGBDG^S&UC4!I_EIZ,N3^T,RPZDW1HYAFV'PD[(^L
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M.RJFW;QC&2ISD=,]_P!">G\M8RE"M#%0_C4XX>-[*+4'_9K4>;V"Q%'F35
M>*O>\FWI:%!2H^PFDX_[2W;2_P!:<5B/]HM[>TK?P7+E\D[L^%/A#'^U,W[<
M_P"V#_PG7CO7_$O[)L7@?]G&?X!^&=8^%GA+P3I'@+XDW>@>,(OC/X?\)>/K
M"W'C#XS:=J/V'P/XQUGQ3XB8:-X5UKQ=_P *]\)(9_#/BAJ^ZMLGF9YVX_\
M:>/7^]_^NG@GG!^7)[>O3W]/ZT9)Z9R"0?J>1_GI57O&FGR_NEK>/1WWMUOM
MO962+D^>&L_LCV?P@^&7P8^#>L?M/?M@?M-^*
M-:\'?LX?L[Z)XDTWP1'XENO!^D_\))X]\>>./&VLYTKP5\+OASH+VNI>+=?O
MEDW/>Z7I2>6E]J&J:5^?7CC]KO\ X+N?L9>&M8_:*_;)_92_8$_:!_9D\)VJ
M^(?BIX:_8/\ 'WQXT[]HGX3_ ]L@;SQ7\0WTKX[6A\&_$U?!>AF[U#4O#7@
M[^RM1U7[)*R:MI>DF;5M.[+]N_QSX1_94_X*V_\ !/']KKX]ZK%X5_9O\9_!
M/]HW]D-_BCXA9;'P%\(?C=\0M;^'WCSX?WGC37[R^CTWPK:?$?1O!OB+PG'X
M@U #3$?2BVLR0:4AU+2?T7_;N_:U_9\_9,_91^*OQK^.?C?PMI/@9/ GB*#0
M=,U'4[>6_P#BAKFHZ+
\*6WPU\6ZC9GQ!\,$TS^QH]< \%ZA
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MI8BO1SW,\+/%-)4_JN&A@Z\5'5M>Y525VG?VU6UJ"I,I3A7IPKR?U>E'*'KU<.[:N@_8-V;3SG::C&
M6O+:23O;3$QQ*M=_]!%%8C_K_P#O5J?D?)_P0L_X)*7/[0C?M27/[#GPEN/C
M0_B ^+&U.6?QF? $WB8S?:CKUQ\$?^$J_P"%)/K#7F[4GOV^'+3-J^=6=SJC
M>=7WUK7[._P>\1?'KP-^TWK'@T7?QP^&'@/QE\+/!7C