Press Releases Unedited news and product information from vendors.
Focus Media Reports Third Quarter 2012 Results Nov 27, 2012 (03:11 PM EST)
SHANGHAI, Nov. 27, 2012 /PRNewswire/ -- Focus Media Holding Limited (Nasdaq: FMCN) today announced its unaudited financial results for the third quarter ended September 30, 2012.
Highlights for Third Quarter 2012:
Total net revenue for the third quarter of 2012 was $256.3 million, of which
aggregate net revenues from the LCD display network, in-store network, poster frame network and movie theater network was $247.7 million, which exceeded by approximately 2% the mid-point of the Company's guidance range of $241-$243 million. This represented a year-on-year increase of 26% from $196.1 million for the third quarter of 2011 and a quarter-on-quarter increase of 13% from $219.3 million for the second quarter of 2012;
net revenue from the traditional outdoor billboard network for the third quarter of 2012 was $8.6 million, below the guidance of $13-$14 million which was primarily due to classification of the revenues of a number of subsidiaries into "Net income from discontinued operations". Due to medium term advertising spending uncertainties and the continued view of the Company that the traditional outdoor billboard network is not a core business segment, the Company has decided to downsize this business segment by divesting of four entities within the segment. Two of which have been divested prior to end of this third quarter while the remaining two are expected to be completed before the end of 2012. Consequently, the revenues of these four entities are reclassified into "Net income from discontinued operations" in statements of income.
GAAP net income attributable to Focus Media for the third quarter of 2012 was $64.6 million, representing a year-on-year increase of 4% from $62.2 million for the third quarter of 2011 and a quarter-on-quarter increase of 10% from $58.9 million for the second quarter of 2012.
Non-GAAP net income attributable to Focus Media was $94.6 million, exceeding the mid-point of the Company's guidance range of $92-$94 million by 2%, and representing a year-on-year increase of 14% from non-GAAP net income attributable to Focus Media of $82.7 million for the third quarter of 2011 and a quarter-on-quarter increase of 16% from non-GAAP net income attributable to Focus Media of $81.9 million for the second quarter of 2012. Please see the below sections on "Use of Non-GAAP Financial Measures" and "Reconciliation of GAAP to non-GAAP" for more information about the non-GAAP measures referred to within this announcement.
GAAP net income attributable to Focus Media per fully diluted ADS was $0.48, representing a year-on-year increase of 9% from $0.44 per fully diluted ADS for the third quarter of 2011 and a quarter-on-quarter increase of 9% from $0.44 per fully diluted ADS for the second quarter of 2012.
Non-GAAP net income attributable to Focus Media per fully diluted ADS was $0.71, representing a year-on year increase of 20% from $0.59 per fully diluted ADS for the third quarter of 2011 and a quarter-on-quarter increase of 15% from $0.62 per fully diluted ADS for the second quarter of 2012.
Highlights for Balance Sheet and Cash Flow Results of Third Quarter 2012:
Cash, cash equivalents, restricted cash and short-term investments were $901.1 million as of September 30, 2012, as compared to $856.9 million as of June 30, 2012. Restricted cash is deposited in bank accounts as security for bank borrowings. These deposits earn fixed interest rates and are released when the related bank borrowings are settled by the Company. Restricted cash was $198.0 million as of September 30, 2012, as compared to $206.1 million as of June 30, 2012, and was comprised of current restricted cash of $99.0 million and non-current restricted cash of $99.0 million. Short-term investments, consisting of longer term dated cash deposits that earn higher interest rates as compared to cash and cash equivalent, were $211.2 million as of September 30, 2012 as compared to $211.4 million as of June 30, 2012.
Bank loans were $200.0 million inclusive of short-term bank loans of $100.0 million and long-term bank loans of $100.0 million as of September 30, 2012, as compared to bank loans of $207.5 million as of June 30, 2012, which were used to finance the Company's share repurchases and dividend payouts. Operationally, as the Company generates cash inflow in Renminbi onshore, offshore bank loans are used to increase our offshore USD base cash resources mainly for future dividend payouts or share repurchases. The entire bank loan facility was extended based on an equivalent Renminbi onshore cash deposit, which was deposited as restricted cash.
Net accounts receivable for the LCD display network, in-store network, poster frame network and movie theater network was $284.1 million as of September 30, 2012, an increase of 19% from $238.4 million as of June 30, 2012 due to sequential growth of revenues. Days sales outstanding was 92 days in the third quarter of 2012, similar to 91 days for the second quarter of 2012.
Net cash inflow from operating activities in the third quarter of 2012 was $77.9 million, representing year-on-year decline of 10% from $86.3 million for the third quarter of 2011 and a quarter-on-quarter decline of 16% from $93.1 million for the second quarter of 2012. The decline was mainly due to the slower cash collection particularly in the LCD display network in the third quarter of 2012 as compared to the third quarter of 2011 and the second quarter of 2012. Despite slightly slower cash collection, the Company believes that overall accounts receivable remain healthy and has provided adequately for potential bad debt.
Net cash inflow from operating activities for the third quarter of 2012, after deducting the purchase of equipment and subsidiaries as well as net cash outflows derived from disposition of subsidiaries was $71.7 million, slightly decreasing by 2% from the $72.9 million for the third quarter of 2011 and a quarter-on-quarter contraction of 18% from $87.2 million for the second quarter of 2012 which was mainly to the decline of net cash inflow from operating activities.
Capital expenditures were $5.0 million for the third quarter of 2012, mostly attributable to the deployment of next generation interactive screens in a few of tier-2 cities in the LCD display network.
Cash paid for the acquisition of subsidiaries in the third quarter of 2012 was $0.6 million, which was mainly attributable to the LCD display network.
Jason Jiang, Chairman and Chief Executive Officer of Focus Media said, "In the third quarter of 2012, we continue to see macroeconomic uncertainties impact on overall advertising spending in China despite we exceeded the previous guidance of the company. We expect similar trend to continue through the fourth quarter. Particularly the recent pressure on Japanese automotive sales in China also resulted in advertising budget cut-backs from a number of Japanese automotive labels. Despite near and possibly medium term pressure, we believe that our media platform remain strong and robust to weather these challenges."
Kit Low, the Company's Chief Financial Officer added, "In the third quarter of 2012, the Company achieved aggregate net revenue year-on-year growth in our LCD display, poster frame business, in-store and movie theater network of 26%. GAAP net income attributable to Focus Media and Non-GAAP net income attributable to Focus Media for the third quarter of 2012 was $64.6 million and $94.6 million, respectively. In the third quarter of 2012, the Company generated a net cash inflow from operating activities after deducting the purchases of equipment and subsidiaries as well as net cash outflows derived from disposition of subsidiaries of $71.7 million."
Third Quarter 2012 financial results
Advertising net revenue from the LCD display network was $128.4 million for the third quarter of 2012, representing an increase of 6% from $120.6 million for the third quarter of 2011 and an increase of 5% from $122.1 million for the second quarter of 2012.
Advertising net revenue from the poster frame network was $81.6 million for the third quarter of 2012, representing an increase of 75% from $46.6 million for the third quarter of 2011 and an increase of 19% from $68.6 million for the second quarter of 2012.
Advertising net revenue from the in-store network was $14.5 million for the third quarter of 2012, representing a decrease of 9% from $15.9 million for the third quarter of 2011 and an increase of 7% from $13.6 million for the second quarter of 2012.
Advertising net revenue from the movie theater network was $23.2 million for the third quarter of 2012, representing an increase of 78% from $13.0 million for the third quarter of 2011 and an increase of 53% from $15.2 million for the second quarter of 2012
Advertising net revenue from the traditional outdoor billboard network was $8.6 million for the third quarter of 2012, representing a decrease of 30% from $12.2 million for the third quarter of 2011 and a decrease of 11% from $9.7 million for the second quarter of 2012. Due to medium term advertising spending uncertainties and the continued view of the Company that the traditional outdoor billboard network is not a core business segment, the Company has decided to downsize this business segment by divesting of four entities within the segment. Two of which have been divested prior to end of this third quarter while the remaining two are expected to be completed before the end of 2012. Consequently, the revenues of these four entities have been reclassified into "Net income from discontinued operations" in statements of income during the period. Therefore, $4.6 million revenues of these four entities were reclassified into "Net income from discontinued operations" in statements of income in the third quarter of 2012 and as a comparison, $2.4 million and $4.0 million revenues of these four entities were also reclassified respectively in the third quarter of 2011 and in the second quarter of 2012 in this press release.
Non-GAAP gross profit from the LCD display network for the third quarter of 2012 was $99.8 million, slightly increasing from $99.5 million for the third quarter of 2011 and an increase of 3% from $96.7 million for the second quarter of 2012.
Non-GAAP gross profit from the poster frame network for the third quarter of 2012 was $52.5 million, more than doubling the $19.6 million for the third quarter of 2011 due to significant year-on-year growth of revenues, and representing an increase of 36% from $38.6 million for the second quarter of 2012.
Non-GAAP gross profit from the in-store network for the third quarter of 2012 was $9.1 million, representing a decrease of 9% from $10.0 million for the third quarter of 2011 due to year-on-year decline of revenues and an increase of 10% from $8.3 million for the second quarter of 2012.
Non-GAAP gross profit from the movie theater network for the third quarter of 2012 was $14.5 million, more than doubling both the $6.4 million for the third quarter of 2011 and the $6.6 million for the second quarter of 2012 which was due to robust revenue growth in the third quarter of 2012
Non-GAAP gross loss from the traditional outdoor billboard network for the third quarter of 2012 was $0.4 million, as compared to non-GAAP gross profit of $2.0 million for the third quarter of 2011 and non-GAAP gross profit of $0.6 million for the second quarter of 2012. The decrease in non-GAAP gross profit was mainly due to higher fixed costs associated with the expansion of the traditional outdoor billboard network areas around intercity high-speed rail lines dragged down the overall gross profit margin of this segment during the quarter.
Non-GAAP operating expenses for the third quarter of 2012 was $57.5 million, an increase of 23% from $46.6 million for the third quarter of 2011, which was attributable to an increase in selling and marketing expenses from year-on-year revenue growth and professional fee increase in general and administrative expenses. It also represented a decrease of 14% from $66.7 million for the second quarter of 2012
Net cash inflow from operating activities in the third quarter of 2012 was $77.9 million, representing year-on-year decline of 10% from $86.3 million for the third quarter of 2011 and a quarter-on-quarter decline of 16% from $93.1 million for the second quarter of 2012. The decline was mainly due to the slower cash collection particularly in the LCD display network in the third quarter of 2012 as compared to the third quarter of 2011 and the second quarter of 2012. Despite slightly slower collection, the Company continues to monitor account receivables very closely, and believes that overall accounts receivable remain healthy and has provided adequately for potential bad debt.
Net cash provided by investing activities for the third quarter of 2012 was $0.9 million. In the third quarter of 2012, the Company incurred capital expenditures of $5.0 million and subsidiary acquisition payments of $0.6 million. Meanwhile, the Company incurred net cash inflows from net investment in short-term investments and deposits in restricted cash of $7.2 million during the quarter. Short-term investments are longer term dated cash deposits normally with maturities between three and twelve months that earn higher interest rates as compared to cash and cash equivalents. Restricted cash is deposited in bank accounts as security for bank borrowings.
Net cash used by financing activities for the third quarter of 2012 was $24.9 million. In the third quarter of 2012, the Company repaid bank loans of $7.5 million. Meanwhile, the Company paid $17.4 million for the dividend payout for the second quarter of 2012.
Cash and cash equivalents in held-for-sale assets as of September 30, 2012 was $1.0 million.
Operating Data Summary
The Company is providing a breakdown of operating data as follows:
1) The approximate number of displays in the LCD display network was as follows:
As of September 30, 2012
As of June 30, 2012
LCD screens
136,870
135,001
LCD 2.0 digital picture screens
35,535
35,112
Total for LCD display network (note)
172,405
170,113
Note: LCD screens have excluded LCD 1.0 picture frame devices since the fourth quarter of 2011. The increase in the total number of LCD screens and LCD 2.0 digital picture screens as of September 30, 2012 as compared to that as of June 30, 2012 was due to organic network expansion. Of the total LCD screens of 136,870 as of September 30, 2012, 9,589 screens were operated through our regional distributors as compared to 9,734 screens as of June 30, 2012.
2) The approximate number of devices in the poster frame network was as follows:
As of September 30, 2012
As of June 30, 2012
Frame 1.0 picture frames (note)
497,269
484,145
Frame 2.0 digital picture screens
35,892
35,616
Total
533,161
519,761
Note: Frame 1.0 picture frames have included LCD 1.0 picture frame devices since the fourth quarter of 2011. The increase in the total number of Frame 1.0 picture frames as of September 30, 2012 as compared to that as of June 30, 2012 was due to organic network expansion.
3) The total number of displays installed in our in-store network was approximately 53,239 as of September 30, 2012, as compared to 51,995 as of June 30, 2012. The increase was due to organic network expansion.
4) The number of movie screens on which the Company had the right to lease advertising time as of September 30, 2012 was approximately 2,470, as compared to 2,320 as of June 30, 2012. The increase was due to organic network expansion.
Business Outlook for Fourth Quarter 2012
The Company provides the following guidance with respect to the quarter ending December 31, 2012:
Net revenues for the core business (inclusive of the LCD display network, the in-store network, the poster frame network and the movie theater network) are expected to be in the range of $237-$246 million, the mid-point of which would represent year-on-year growth of 1% and quarter on quarter decline of 3%. Net revenues for the non-core business (the traditional outdoor billboard network) are expected to be in the range of $6-$7 million. The Company's non-GAAP net income is expected to be in the range of $93-$98 million. The Company estimates the weighted average fully diluted ADS count for the quarter at 133.2 million.
Announced Receipt of "Going Private" Proposal
As previously announced on August 13, 2012, the Company's Board of Directors received a preliminary non-binding proposal letter, dated August 12, 2012, from affiliates of The Carlyle Group , FountainVest Partners, CITIC Capital Partners, CDH Investments, China Everbright Limited and Mr. Jason Nanchun Jiang, Chairman of the Board and Chief Executive Officer of Focus Media (together, the "Consortium Members"), that proposes a "going-private" transaction (the "Transaction") for $27.00 in cash per American depositary share, or $5.40 in cash per ordinary share. The committee of independent directors formed by the board to consider the proposal (the "Independent Committee") is continuing to consider the proposed transaction. No decisions have been made by the Independent Committee with respect to the Company's response to the Transaction. There can be no assurance that any definitive offer will be made, that any agreement will be executed or that this or any other transaction will be approved or consummated. The Company does not undertake any obligation to provide any updates with respect to this or any other transaction, except as required under applicable law.
Announced Share Repurchase Program
As of November 27, 2012, the Company has cumulatively spent $491 million in share repurchases out of the share repurchase program totaling $650 million.
Arrangements regarding announced recurring payout
Focus Media announced on January 10, 2012 that the Company is committed to a 55% annual payout based on prior year non-GAAP net income. Of which 25% of the payout is expected to be dividend payments paid on a quarterly basis, which will be paid out in the following calendar year to shareholders of record as of March 31, June 30, September 30 and December 31 respectively, while the remaining 30% payout is expected to be either dividend payments and/or share repurchases. The payout commenced in 2012 in respect of Focus Media's non-GAAP net income for 2011.
Based on the Company 2011 non-GAAP net income of $284.1 million, a cash dividend of US$0.0274 per ordinary share (or US$0.137 per American Depositary Share) was paid on April 16, 2012 to shareholders of record as of the close of business on March 30, 2012, a cash dividend of US$0.0272 per ordinary share (or US$0.136 per American Depositary Share) was paid on July 16, 2012 to shareholders of record as of the close of business on July 10, 2012 and a cash dividend of US$0.0272 per ordinary share (or US$0.136 per American Depositary Share) was paid on October 16, 2012 to shareholders of record as of the close of business on September 28, 2012.
The board has resolved to postpone approval of future cash dividends through December 31, 2012 due to ongoing considerations relating to the going private proposal. The board will make a determination regarding the remaining dividends in respect of 2011 non-GAAP net income at that time, depending on the status of the going private proposal.
Value-added tax reform in Shanghai and Beijing
The government implemented a value-added tax reform pilot program, which replaced the business tax with value-added tax on selected sectors including the advertising sector, in Shanghai effective January 1, 2012 and in Beijing effective September 1, 2012. The value-added tax rate applicable to the subsidiaries of our group in Shanghai and Beijing is 6% as compared to the 5% business tax rate which was applicable prior to the reform.
Foreign Currency Translation
Assets and liabilities are translated at the exchange rate as of September 30, 2012, which was $1 to RMB 6.3410. Equity accounts are translated at historical exchange rates and revenues, expenses, gains and losses are translated using the average rate for the third quarter of 2012, which was $1 to RMB 6.3257. Translation adjustments are reported as cumulative translation adjustments and are a separate component of other comprehensive income.
USE OF NON-GAAP FINANCIAL MEASURES
In addition to Focus Media's consolidated financial results under GAAP, the Company also provides non-GAAP financial measures, including non-GAAP gross profit (cumulatively and by segment), non-GAAP operating expenses, non-GAAP operating profit (loss), non-GAAP net income and non-GAAP fully-diluted earnings per ADR, all excluding share-based compensation expenses, amortization of acquired intangible assets, loss from equity method investee and goodwill impairment. Management uses these non-GAAP financial measures to better assess operating performance of the Company. The Company believes that these non-GAAP financial measures provide investors with another method for assessing Focus Media's operating results in a manner that is focused on the performance of its ongoing operations. Readers are cautioned not to view non-GAAP results on a stand-alone basis or as a substitute for results under GAAP, or as being comparable to results reported or forecasted by other companies, and should refer to the reconciliation of GAAP results with non-GAAP results in the attached financial information. The Company believes that both management and investors benefit from referring to these non-GAAP financial measures in assessing the performance of Focus Media and when planning and forecasting for future periods. The Company computes its non-GAAP financial measures using a consistent method from quarter to quarter, mostly excluding share-based compensation expenses, amortization of acquired intangible assets, loss from equity method investee and goodwill impairment. The accompanying tables have more details on the GAAP financial measures that are most directly comparable to non-GAAP financial measures and the related reconciliation between these financial measures.
Focus Media Holding Ltd.
Reconciliation of GAAP to non-GAAP
(U.S. Dollars in thousands, except percentages, share and per-share data)
(Unaudited)
Three months ended September 30, 2012
GAAP
(1)
(2)
(3)
(4)
Non-GAAP
Gross Profit (loss)
LCD display network
98,443
495
813
—
—
99,751
Poster frame network
52,341
—
129
—
—
52,470
In-store network
9,082
—
—
—
—
9,082
Movie theater network
14,470
—
—
—
—
14,470
Traditional outdoor billboard network
(906)
—
462
—
—
(444)
Total Gross Profit
173,430
495
1,404
—
—
175,329
General and administrative
36,132
(14,884)
—
—
—
21,248
Selling and marketing
53,123
(1,438)
(552)
—
—
51,133
Other operating income, net
(14,890)
—
—
—
—
(14,890)
Total operating expense
74,365
(16,322)
(552)
—
—
57,491
Operating profit from continuing operations
99,065
16,817
1,956
—
—
117,838
Profit from continuing operations before income taxes and loss from equity method investee
103,146
16,817
1,956
—
—
121,919
Net profit from continuing operations
66,135
16,817
1,956
9,499
—
94,407
Net loss from discontinued operations
(1,809)
—
806
—
908
(95)
Net income attributable to Focus Media
64,590
16,817
2,762
9,499
908
94,576
Basic net income from continuing operations attributable to Focus Media per ADS
0.52
0.74
Diluted net income from continuing attributable to Focus Media operations per ADS
0.49
0.71
Basic net income from discontinued operations attributable to Focus Media per ADS
(0.01)
0.00
Diluted net income from discontinued operations attributable to Focus Media per ADS
(0.01)
0.00
Basic net income attributable to Focus Media per ADS
0.51
0.74
Diluted net income attributable to Focus Media per ADS
0.48
0.71
ADS used in calculating basic income per ADS
127,777,021
127,777,021
ADS used in calculating diluted income per ADS
133,518,344
133,518,344
(1). Share-based compensation.
(2). Amortization of acquired intangible assets.
(3). Loss from equity method investee (VisionChina)
(4). Goodwill impairment
Three months ended June 30, 2012
GAAP
(1)
(2)
(3)
Non-GAAP
Gross Profit (loss)
LCD display network
95,315
488
903
—
96,706
Poster frame network
38,453
—
180
—
38,633
In-store network
8,300
—
—
—
8,300
Movie theater network
6,562
—
—
—
6,562
Traditional outdoor billboard network
164
—
462
—
626
Total Gross Profit
148,794
488
1,545
—
150,827
General and administrative
37,791
(14,604)
—
—
23,187
Selling and marketing
51,110
(1,418)
(570)
—
49,122
Other operating income, net
(5,587)
—
—
—
(5,587)
Total operating expense
83,314
(16,022)
(570)
—
66,722
Operating profit from continuing operations
65,480
16,510
2,115
—
84,105
Profit from continuing operations before income taxes and loss from equity method investee
70,564
16,510
2,115
—
89,189
Net profit from continuing operations
59,505
16,510
2,115
3,436
81,566
Net loss from discontinued operations
(1,469)
—
938
—
(531)
Net income attributable to Focus Media
58,907
16,510
3,053
3,436
81,906
Basic net income from continuing operations attributable to Focus Media per ADS
0.47
0.64
Diluted net income from continuing attributable to Focus Media operations per ADS
0.45
0.62
Basic net income from discontinued operations attributable to Focus Media per ADS
(0.01)
0.00
Diluted net income from discontinued operations attributable to Focus Media per ADS
(0.01)
0.00
Basic net income attributable to Focus Media per ADS
0.46
0.64
Diluted net income attributable to Focus Media per ADS
0.44
0.62
ADS used in calculating basic income per ADS
128,227,213
128,227,213
ADS used in calculating diluted income per ADS
133,103,155
133,103,155
(1). Share-based compensation.
(2). Amortization of acquired intangible assets.
(3). Loss from equity method investee (VisionChina)
Three months ended September 30, 2011
GAAP
(1)
(2)
(3)
Non-GAAP
Gross Profit (loss)
LCD display network
98,196
200
1,101
—
99,497
Poster frame network
18,588
—
989
—
19,577
In-store network
10,022
—
—
—
10,022
Movie theater network
6,390
—
11
—
6,401
Traditional outdoor billboard network
1,501
—
456
—
1,957
Total Gross Profit
134,697
200
2,557
—
137,454
General and administrative
32,562
(14,423)
—
—
18,139
Selling and marketing
32,506
(934)
(1,051)
—
30,521
Other operating income, net
(2,052)
—
—
—
(2,052)
Total operating expense
63,016
(15,357)
(1,051)
—
46,608
Operating profit from continuing operations
71,681
15,557
3,608
—
90,846
Profit before tax from continuing operations
76,943
15,557
3,608
—
96,108
Net profit from continuing operations
62,106
15,557
3,608
985
82,256
Net profit from discontinued operations
560
—
362
—
922
Net income attributable to Focus Media
62,229
15,557
3,970
985
82,741
Basic net income from continuing operations attributable to Focus Media per ADS
0.47
0.62
Diluted net income from continuing attributable to Focus Media operations per ADS
0.44
0.59
Basic net income from discontinued operations attributable to Focus Media per ADS
0.00
0.00
Diluted net income from discontinued operations attributable to Focus Media per ADS
0.00
0.00
Basic net income attributable to Focus Media per ADS
0.47
0.62
Diluted net income attributable to Focus Media per ADS
0.44
0.59
ADS used in calculating basic income per ADS
133,718,768
133,718,768
ADS used in calculating diluted income per ADS
139,866,888
139,866,888
(1). Share-based compensation.
(2). Amortization of acquired intangible assets.
(3). Loss from equity method investee (VisionChina)
Focus Media Holding Ltd.
Reconciliation of GAAP to non-GAAP
(U.S. Dollar in thousands, except share and per-share data)
(Unaudited)
Nine months ended September 30, 2012
GAAP
(1)
(2)
(3)
(4)
Non-GAAP
Gross Profit (loss)
LCD display network
254,915
1,467
2,659
—
—
259,041
Poster frame network
127,097
—
522
—
—
127,619
In-store network
24,443
—
—
—
—
24,443
Movie theater network
33,069
—
—
—
—
33,069
Traditional outdoor billboard network
(583)
—
1,387
—
—
804
Total Gross Profit
438,941
1,467
4,568
—
—
444,976
General and administrative
103,736
(44,922)
—
—
—
58,814
Selling and marketing
142,123
(4,258)
(1,738)
—
—
136,127
Other operating income, net
(24,691)
—
—
—
—
(24,691)
Total operating expense
221,168
(49,180)
(1,738)
—
—
170,250
Operating profit from continuing operations
217,773
50,647
6,306
—
—
274,726
Profit before tax from continuing operations
230,296
50,647
6,306
—
—
287,249
Net profit from continuing operations
163,048
50,647
6,306
15,961
—
235,962
Net profit/ (loss) from discontinued operations
(3,174)
—
2,831
—
908
565
Net income attributable to Focus Media
161,406
50,647
9,137
15,961
908
238,059
Basic net income from continuing operations attributable to Focus Media per ADS
1.28
1.86
Diluted net income from continuing attributable to Focus Media operations per ADS
1.23
1.80
Basic net income from discontinued operations attributable to Focus Media per ADS
(0.02)
(0.01)
Diluted net income from discontinued operations attributable to Focus Media per ADS
(0.02)
(0.01)
Basic net income attributable to Focus Media per ADS
1.26
1.85
Diluted net income attributable to Focus Media per ADS
1.21
1.79
ADS used in calculating basic income per ADS
128,428,818
128,428,818
ADS used in calculating diluted income per ADS
133,359,921
133,359,921
(1). Share-based compensation.
(2). Amortization of acquired intangible assets.
(3). Loss from equity method investee (VisionChina).
(4). Goodwill impairment
Nine months ended September 30, 2011
GAAP
(1)
(2)
(3)
Non-GAAP
Gross Profit
LCD display network
246,336
593
3,309
—
250,238
Poster frame network
40,043
—
3,285
—
43,328
In-store network
22,995
—
—
—
22,995
Movie theater network
11,280
—
43
—
11,323
Traditional outdoor billboard network
6,017
—
1,349
—
7,366
Total Gross Profit
326,671
593
7,986
—
335,250
General and administrative
89,426
(42,852)
—
—
46,574
Selling and marketing
96,786
(2,775)
(3,165)
—
90,846
Other operating income, net
(7,967)
—
—
—
(7,967)
Total operating expense
178,245
(45,627)
(3,165)
—
129,453
Operating profit from continuing operations
148,426
46,220
11,151
—
205,797
Profit before tax from continuing operations
159,195
46,220
11,151
—
216,566
Net profit from continuing operations
124,753
46,220
11,151
4,750
186,874
Net profit from discontinued operations
560
—
363
—
923
Net income attributable to Focus Media
125,585
46,220
11,514
4,750
188,069
Basic net income from continuing operations attributable to Focus Media per ADS
0.93
1.39
Diluted net income from continuing attributable to Focus Media operations per ADS
0.89
1.34
Basic net income from discontinued operations attributable to Focus Media per ADS
0.00
0.00
Diluted net income from discontinued operations attributable to Focus Media per ADS
0.00
0.00
Basic net income attributable to Focus Media per ADS
0.93
1.39
Diluted net income attributable to Focus Media per ADS
0.89
1.34
ADS used in calculating basic income per ADS
134,972,295
134,972,295
ADS used in calculating diluted income per ADS
140,567,619
140,567,619
(1). Share-based compensation.
(2). Amortization of acquired intangible assets.
(3). Loss from equity method investee (VisionChina)
CONFERENCE CALL
1) The Company will host a conference call to discuss the third quarter 2012 results at 8:00 p.m. U.S. Eastern Time on November 27, 2012 (5:00 p.m. U.S. Pacific Time on November 27, 2012 and 9:00 a.m.Beijing/Hong Kong Time on November 28, 2012). The dial-in details for the live conference call are set forth below:
International Toll Dial-In Number: + 65.6723.9381
Local Dial-In Number(s): China, Domestic Mobile: 400.620.8038 China, Domestic: 800.819.0121 Hong Kong: +852.2475.0994 United States: +1.718.354.1231
International Toll Free Dial-in Number(s): Hong Kong: +852.800.930.346 United States: +1.866.519.4004
Conference ID # 71489860
2) A replay of the call will be available from November 27, 201211:00pm until December 5, 20127:59am (U.S. Eastern Time). The dial-in details for the replay are set forth below:
International Toll Dial-In Number: +61.2.8199.0299
Local Dial-In Number(s): Hong Kong: +852.3051.2780
United States: +1.646.254.3697
International Toll Free Dial-in Number(s): China 400: 400.120.0932 China 800: 800.870.0205 Hong Kong: +852.800.963.117 United States: +1.855.452.5696
Conference ID # 71489860
Additionally, a live and archived web cast of this call will be available on the Focus Media web site at http://ir.focusmedia.cn.
SAFE HARBOR: FORWARD-LOOKING STATEMENTS
This press release includes statements that may constitute forward-looking statements made pursuant to the safe harbor provision of the Private Securities Litigation Reform Act of 1995. These forward-looking statements can be identified by terminology such as "will," "expects," "anticipates," "future," "intends," "plans," "believes," "estimates" and similar statements, as well as the consideration of the going private proposal and the impact on the Company resulting from the success or failure of that proposal. Focus Media may also make written or oral forward-looking statements in its periodic reports to the U.S. Securities and Exchange Commission on forms 20-F and 6-K, in its annual report to shareholders, in press releases and other written materials and in oral statements made by its officers, directors or employees to third parties. Statements that are not historical facts, including statements about Focus Media's beliefs and expectations, are forward-looking statements. Forward-looking statements involve inherent risks and uncertainties that could cause actual results to differ materially from the forward-looking statements. A number of important factors could cause actual results to differ materially from those contained in any forward-looking statement. Potential risks and uncertainties include, but are not limited to, risks outlined in Focus Media's filings with the U.S. Securities and Exchange Commission, including its registration statements on Form F-1, F-3 and 20-F, in each case as amended. Focus Media does not undertake any obligation to update any forward-looking statement, except as required under applicable law.
This release is not an offer of securities for sale in the United States. Securities may not be offered or sold in the United States absent registration or an exemption from registration. Any public offering of securities to be made in the United States will be made by means of a prospectus that may be obtained from the issuer or selling security holder and that will contain detailed information about the company and management, as well as financial statements.
ABOUT FOCUS MEDIA HOLDING LIMITED
Focus Media Holding Limited (Nasdaq: FMCN) operates China's largest lifestyle targeted interactive digital media network. The Company offers one of the most comprehensive targeted interactive digital media platforms aimed at Chinese consumers at various urban locations. The increasingly fragmented and mobile lifestyle of Chinese urban consumers has created the need for more efficient media means to capture consumer attention. Focus Media's mission is to build an increasingly comprehensive and measurable interactive urban media network that reaches consumers at various out-of-home locations.
Focus Media Holding Limited
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS
(U.S Dollars in Thousands)
2012-09-30
2012-06-30
2011-09-30
ASSETS
Current assets
Cash and cash equivalents
491,729
439,383
435,322
Restricted cash
99,043
106,809
—
Short-term investments
211,238
211,444
204,567
Accounts receivable, net
294,102
254,429
230,552
Prepaid expenses and other current assets
71,616
73,299
39,060
Rental deposits
60,739
63,064
56,143
Available-for-sale assets-current
4,660
—
—
Other current assets
2,262
2,308
8,098
Total current assets
1,235,389
1,150,736
973,742
Restricted cash
99,043
99,295
—
Rental deposits, non-current
3,252
4,027
4,770
Equipment, net
66,044
71,383
68,786
Acquired intangible assets, net
4,776
28,529
39,242
Goodwill
439,201
459,294
452,201
Investment under equity method
5,040
14,586
59,148
Available-for-sale assets-non-current
21,008
—
—
Other long term assets
14,642
10,527
17,354
Total assets
1,888,395
1,838,377
1,615,243
LIABILITIES AND EQUITY
Current liabilities
Short-term bank loan
100,000
107,514
30,000
Accounts payable
16,828
20,428
22,146
Accrued expenses and other current liabilities
188,569
173,947
132,449
Income taxes payable
43,745
29,946
10,943
Amount due to related parties
1,554
1,581
4,175
Available-for-sale liabilities-current
9,468
—
—
Deferred tax liabilities
29,339
29,414
24,532
Total current liabilities
389,503
362,830
224,245
Long-term loan
100,000
100,000
—
Long-term payable
—
11,829
12,995
Available-for-sale liabilities-non-current
6,159
—
—
Deferred tax liabilities, non-current
13,190
18,573
16,102
Total liabilities
508,852
493,232
253,342
Equity
Ordinary shares
32
32
33
Additional paid in capital
1,548,446
1,531,628
1,668,269
Subscription receivable
—
(21)
(1,236)
Accumulated deficit
(291,226)
(321,106)
(437,368)
Accumulated other comprehensive income
113,318
116,303
111,572
Total Focus Media equity
1,370,570
1,326,836
1,341,270
Non-controlling interests
8,973
18,309
20,631
Total equity
1,379,543
1,345,145
1,361,901
Total liabilities and equity
1,888,395
1,838,377
1,615,243
Focus Media Holding Limited
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(U.S Dollars in thousands, except earnings per ADS and ADS data)
Three months ended
Nine months ended
2012-09-30
2012-06-30
2011-9-30
2012-09-30
2011-09-30
Revenues
LCD display network
135,777
129,130
132,555
356,918
336,097
In-store network
14,879
13,954
17,367
41,838
44,111
Poster frame network
86,056
73,177
51,023
229,843
131,953
Movie theater network
23,753
15,578
13,614
58,233
31,672
Traditional outdoor billboard network
8,554
10,069
12,404
28,692
36,116
Total gross revenues
269,019
241,908
226,963
715,524
579,949
Less: Sales taxes
12,742
12,900
18,670
35,869
46,119
Total net revenue (note 1)
256,277
229,008
208,293
679,655
533,830
Cost of revenues
LCD display network
29,976
26,737
22,364
83,110
60,619
In-store network
5,384
5,259
5,849
16,250
17,324
Poster frame network
29,268
30,113
28,056
88,782
80,858
Movie theater network
8,762
8,599
6,601
23,737
18,773
Traditional outdoor billboard network
9,457
9,506
10,726
28,835
29,585
Total cost of revenues
82,847
80,214
73,596
240,714
207,159
Gross profit
173,430
148,794
134,697
438,941
326,671
Operating expenses
General and administrative
36,132
37,791
32,562
103,736
89,426
Selling and marketing
53,123
51,110
32,506
142,123
96,786
Other operating income, net
(14,890)
(5,587)
(2,052)
(24,691)
(7,967)
Total operating expenses
74,365
83,314
63,016
221,168
178,245
Operating profit
99,065
65,480
71,681
217,773
148,426
Interest income
5,366
6,334
5,395
16,178
10,902
Interest Expense
(1,285)
(1,250)
(133)
(3,655)
(133)
Income from continuing operations before income taxes and loss from equity method investee
103,146
70,564
76,943
230,296
159,195
Provision for income taxes
27,512
7,623
13,852
51,287
29,692
Loss from equity method investee
9,499
3,436
985
15,961
4,750
Net income from continuing operations
66,135
59,505
62,106
163,048
124,753
Net income (loss) from discontinued operations, net of tax
(1,809)
(1,469)
560
(3,174)
560
Net Income (loss)
64,326
58,036
62,666
159,874
125,313
Less: Net income attributable to non-controlling interests
(264)
(871)
437
(1,532)
(272)
Net income attributable to Focus Media
64,590
58,907
62,229
161,406
125,585
Net income from continuing operations attributable to Focus Media per ADS
-basic
0.52
0.47
0.47
1.28
0.93
-diluted
0.49
0.45
0.44
1.23
0.89
Net income (loss) from discontinued operations attributable to Focus Media per ADS
-basic
(0.01)
(0.01)
0.00
(0.02)
0.00
-diluted
(0.01)
(0.01)
0.00
(0.02)
0.00
Net income attributable to Focus Media per ADS
-basic
0.51
0.46
0.47
1.26
0.93
-diluted
0.48
0.44
0.44
1.21
0.89
ADS used in calculating basic income per ADS
127,777,021
128,227,213
133,718,768
128,428,818
134,972,295
ADS used in calculating diluted income per ADS
133,518,344
133,103,155
139,866,888
133,359,921
140,567,619
Focus Media Holding Limited
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(U.S Dollars in thousands, except earnings per ADS and ADS data)