Saturday, May 26, 2012 Last update: Yesterday, 6:04 PM
U.S. Technology Company News from the Inside

Genpact Reports Results for 2011 Full Year and Fourth Quarter

Companies mentioned in this article: Genpact Limited

NEW YORK, Feb. 6, 2012 /PRNewswire/ -- Genpact Limited (NYSE: G), a global leader in business process and technology management, today announced financial results for the fourth quarter and full-year ended December 31, 2011.

Key Financial Results - Full-Year 2011

    --  Revenues were $1.60 billion, up 27.1% from $1.26 billion in 2010.
    --  Net income attributable to Genpact Limited shareholders was $184.3
        million, up 29.6% from $142.2 million in 2010; net income margin for
        2011 was 11.5%, up from 11.3% in 2010.
    --  The effective tax rate was 27.7%, up from 19.4% in 2010.
    --  Diluted earnings per common share were $0.81, up from $0.63 per share in
        2010.
    --  Adjusted income from operations increased 29.8% to $264.5 million, up
        from $203.7 million in 2010.
    --  Adjusted income from operations margin was 16.5%, up from 16.2% in 2010.
    --  Adjusted diluted earnings per share were $0.98, up from $0.74 in 2010.

Key Financial Results - Fourth Quarter 2011

    --  Revenues were $442.7 million, up 29.6% from $341.5 million in the fourth
        quarter of 2010.
    --  Net income attributable to Genpact Limited shareholders was $61.1
        million, up 32.8% from $46.0 million in the fourth quarter of 2010; net
        income margin for the fourth quarter of 2011 was 13.8%, up from 13.5% in
        the fourth quarter of 2010.
    --  Diluted earnings per common share were $0.27, up from $0.20 per share in
        the fourth quarter of 2010.
    --  Adjusted income from operations totaled $77.1 million, up from $63.7
        million in the fourth quarter of 2010.
    --  Adjusted income from operations margin was 17.4%, compared to 18.7% in
        the fourth quarter of 2010.
    --  Adjusted diluted earnings per share were $0.32, up from $0.23 in the
        fourth quarter of 2010.

N.V. 'Tiger' Tyagarajan, Genpact's President and CEO said, "We had a great 2011 and finished the year with a very strong fourth quarter. Genpact delivered growth in revenues, adjusted operating income and margin, as well as EPS for the year. We also generated record cash flows. In 2011, we took a number of actions that have more sharply defined who we are and how we add value to our clients. For example, we expanded and refocused our front-end teams by key industry verticals to better serve clients' needs, we now have half of our leadership team closer to clients which reflects our global footprint, we accelerated investment in new products and services, and we added substantial domain expertise through acquisitions. Genpact won a record 107 new logos during the year and expanded relationships with existing clients across all size-of-engagement categories. The number of clients in the category from $1 million to $5 million of annual revenues grew the fastest, to 121 from 64 at the end of 2010. This combination of new logo wins, expansion of existing client relationships, and strengthened domain capabilities gives us a tremendous runway for future growth."

Revenues from Global Clients grew 42.7% for the full year 2011 and 46.9% in the fourth quarter. Business process management revenues from Global Clients grew by 23.4% for the full year, and 20.5% in the fourth quarter and were led by growth in Smart Decision Services of 52.4% for the full year and 54.8% for the fourth quarter. Revenues from Global Clients represented approximately 69.8% of Genpact's total revenues in 2011, with the remaining 30.2% of revenues coming from GE. GE revenues increased 1.6% for the full year 2011 and were relatively unchanged in the fourth quarter.

As of the end of 2011, 56 client relationships each contributed revenues of $5 million or more in the last twelve months, up from 44 such relationships as of December 31, 2010. As of the end of 2011, nine client relationships each contributed revenues of $25 million or more in the last twelve months, up from three such client relationships as of December 31, 2010.

Approximately 78.2% of Genpact's revenues for the full year 2011 and 75.4% for the fourth quarter came from business process management services, compared to 86.1% for 2010 and 86.9% for the fourth quarter of 2010. Revenues from IT services represented approximately 21.8% of total revenues for full year 2011 and 24.6% for the fourth quarter, up from 13.9% for 2010 and 13.1% for the fourth quarter of 2010.

Genpact generated $266.6 million of cash from operations in 2011 and $89.5 million in the fourth quarter of 2011, up from $163.1 million of cash from operations in 2010 and $85.1 million in the fourth quarter of 2010, primarily due to increased cash earnings and to some non-recurring items. Genpact had approximately $408.0 million in cash and cash equivalents as of December 31, 2011.

As of December 31, 2011, Genpact had approximately 55,400 employees worldwide, an increase from approximately 43,900 at the end of 2010. The attrition rate for the entire year, measured from day one, was 30%, down from 31% in 2010. Revenue per employee in 2011 was $34,100, up from $31,100 in 2010.

2012 Outlook

Tyagarajan continued, "Our relationships with existing clients are strong and expanding, our pipeline is healthy and client decision cycle times appear to be stable. With our widely diversified portfolio of services across key industries and geographies, we are well positioned to adapt to evolving client needs in a sharply differentiated way. In an environment where our clients are facing ongoing macro-economic uncertainty and volatility, we expect annual revenues for 2012 between $1.84 billion and $1.88 billion. As we have discussed previously, we will continue to invest for growth and expect adjusted income from operations margin in 2012 of 16% to 16.5%."

Conference Call to Discuss Financial Results

Genpact management will host an hour-long conference call beginning at 8:00 a.m. EST on February 7, 2011 to discuss the company's performance for the periods ended December 31, 2011. To participate, callers can dial +1 (866)271-0675 from within the U.S. or +1 (617)213-8892 from any other country. Thereafter, callers will be prompted to enter the participant code, 95682579.

For those who cannot participate in the call, a replay and podcast will be available on Genpact's website, www.genpact.com, after the end of the call. A transcript of the call will also be made available on Genpact's website.

About Genpact

Genpact Limited (NYSE: G), a global leader in business process and technology management services, has developed a science behind superior business processes. Genpact's unique process thought leadership captured in its Smart Enterprise Processes (SEP(SM)) framework, combined with deep domain expertise in multiple industry verticals, delivers better business outcomes across the enterprise, rather than simply providing efficiency gains within a single function. Genpact's Smart Decision Services deliver business insights to its clients through targeted analytics, reengineering expertise, and advanced risk management. Genpact makes technology more intelligent by embedding it with these process and data insights in addition to providing a wide range of technology services. Built on a legacy of serving GE for more than 14 years, Genpact enables companies worldwide to make smarter decisions, helping them drive revenue growth, compete more successfully, mitigate risk effectively, and improve operating margins and working capital. Driven by a passion for process and operational excellence based on its Lean and Six Sigma DNA, the company's 55,000+ professionals around the globe deliver world-class business process and technology management services everyday to its more than 600 clients - from a network of 57 delivery centers across 16 countries supporting more than 25 languages. For more 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 and uncertainties include but are not limited to a slowdown in the economies and sectors in which our clients operate, a slowdown in the business process management and information technology services sectors, the risks and uncertainties arising from our past and future acquisitions, our ability to manage growth, factors which may impact our cost advantage, wage increases, our ability to attract and retain skilled professionals, risks and uncertainties regarding fluctuations in our earnings, 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 does not undertake to update any forward-looking statements that may be made from time to time by or on behalf of Genpact.



    Contact
    -------

    Investors:       Shishir Verma
                               +1 (646) 624 5912
                     shishir.verma@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)

                                                    As of December 31,
                                                    ------------------
                                                     2010                 2011
                                                     ----                 ----
    Assets
    Current assets
        Cash and cash equivalents                $404,034             $408,020
        Short term investments                     76,985                   -
        Accounts receivable, net                  174,654              258,498
        Accounts receivable from related
         party, net                               131,271              143,921
        Deferred tax assets                        21,985               46,949
        Due from related party                          3                   10
        Prepaid expenses and other
         current assets                           126,848              127,721
                                                  -------              -------
         Total current assets                    $935,780             $985,119

        Property, plant and equipment,
         net                                      197,166              180,504
        Deferred tax assets                        35,099               91,880
        Investment in equity affiliates             1,913                  220
        Customer-related intangible
         assets, net                               33,296               85,987
        Marketing-related intangible
         assets, net                                   -               24,240
        Other intangible assets, net                   51                3,061
        Goodwill                                  570,153              925,339
        Other assets                              120,003              107,037
         Total assets                          $1,893,461           $2,403,387
                                               ----------           ----------



                                   GENPACT LIMITED AND ITS SUBSIDIARIES
                                        Consolidated Balance Sheets
                                                (Unaudited)
                                   (In thousands, except per share data)

                                                                            As of December 31,
                                                                            ------------------
                                                                                2010                 2011
                                                                                ----                 ----
     Liabilities and equity
     Current liabilities
       Short-term borrowings                                            $          -             $252,000
       Current portion of long-term
        debt                                                                  24,950               29,012
       Current portion of capital lease
        obligations                                                              702                1,005
       Current portion of capital lease
        obligations payable to related
        party                                                                  1,188                  762
       Accounts payable                                                       12,206               20,951
       Income taxes payable                                                    8,064               20,118
       Deferred tax liabilities                                                  489                   35
       Due to related party                                                    4,030                  464
       Accrued expenses and other
        current liabilities                                                  270,919              337,481
                                                                             -------              -------
        Total current liabilities                                           $322,548             $661,828
       Long-term debt, less current
        portion                                                                   -               73,930
       Capital lease obligations, less
        current portion                                                          741                  846
       Capital lease obligations
        payable to related party, less
        current portion                                                        1,748                  855
       Deferred tax liabilities                                                2,953                1,905
       Due to related party                                                   10,683                9,154
       Other liabilities                                                      73,546              219,186
                                                                              ------              -------
        Total liabilities                                                   $412,219             $967,704
                                                                            --------             --------
     Shareholders' equity
     Preferred shares, $0.01 par
      value, 250,000,000 authorized,
      none issued                                                                 -                   -
     Common shares, $0.01 par value,
      500,000,000 authorized,
      220,916,960 and 222,347,968
      issued and outstanding as of
      December 31, 2010 and 2011,
      respectively                                                             2,208             2,222
     Additional paid-in capital                                            1,105,610            1,146,203
     Retained earnings                                                       421,092              605,386
     Accumulated other comprehensive
      income (loss)                                                          (50,238)            (320,753)
                                                                             -------             --------
      Genpact Limited shareholders'
       equity                                                             $1,478,672           $1,433,058
      Noncontrolling interest                                                  2,570                2,625
                                                                               -----                -----
        Total equity                                                      $1,481,242           $1,435,683
     Commitments and contingencies

     Total liabilities and equity                                         $1,893,461           $2,403,387
                                                                          ----------           ----------



                                       GENPACT LIMITED AND ITS SUBSIDIARIES
                                         Consolidated Statements of Income
                                                    (Unaudited)
                                       (In thousands, except per share data)

                                                                          Year ended December 31,
                                                                          -----------------------
                                                                     2009               2010             2011
                                                                     ----               ----             ----
    Net revenues
        Net revenues from services -related
         party                                                   $451,338           $479,231         $484,464
        Net revenues from services - others                       668,733            779,732        1,115,972
                                                                  -------            -------        ---------
         Total net revenues                                     1,120,071          1,258,963        1,600,436
                                                                ---------          ---------        ---------
    Cost of revenue
        Services                                                  672,624            788,522        1,004,899
                                                                  -------            -------        ---------
         Total cost of revenue                                    672,624            788,522        1,004,899
                                                                  -------            -------        ---------
    Gross profit                                                 $447,447           $470,441         $595,537
    Operating expenses:
        Selling, general and administrative
         expenses                                                 265,392            282,102          357,959
        Amortization of acquired intangible
         assets                                                    25,969             15,959           19,974
        Other operating (income) expense, net                      (6,094)            (5,484)           1,360
                                                                   ------             ------            -----
    Income from operations                                       $162,180           $177,864         $216,244
    Foreign exchange (gains) losses, net                            5,493             (1,137)         (35,099)
    Other income (expense), net                                     4,437              5,246           10,716
                                                                    -----              -----           ------
    Income before Equity-method investment
     activity, net and income tax expense                        $161,124           $184,247         $262,059
    Equity-method investment activity, net                            700              1,013              327
                                                                      ---              -----              ---
    Income before income tax expense                             $160,424           $183,234         $261,732
    Income tax expense                                             25,466             34,203           70,656
                                                                   ------             ------           ------
    Net Income                                                   $134,958           $149,031         $191,076
    Net income attributable to
     noncontrolling interest                                        7,657              6,850            6,782
                                                                    -----              -----            -----
    Net income attributable to Genpact
     Limited shareholders                                        $127,301           $142,181         $184,294
                                                                 --------           --------         --------
    Net income available to Genpact Limited
     common shareholders                                         $127,301           $142,181         $184,294
    Earnings per common share attributable to Genpact
     Limited common shareholders
        Basic                                                       $0.59              $0.65            $0.83
        Diluted                                                     $0.58              $0.63            $0.81
                                                                    -----              -----            -----
    Weighted average number of common shares
     used in computing earnings per common
     share attributable to Genpact Limited
     common shareholders
        Basic                                                 215,503,749        219,310,327      221,567,502
        Diluted                                               220,066,345        224,838,529      226,354,403



                                      GENPACT LIMITED AND ITS SUBSIDIARIES
                                      Consolidated Statements of Cash Flows
                                                   (Unaudited)
                                                 (In thousands)

                                                                           Year ended December 31,
                                                                           -----------------------
                                                                        2009              2010          2011
                                                                        ----              ----          ----
     Operating activities
     Net income attributable to Genpact Limited
      shareholders                                                  $127,301          $142,181      $184,294
     Net income attributable to noncontrolling
      interest                                                         7,657             6,850         6,782
                                                                       -----             -----         -----
     Net income                                                     $134,958          $149,031      $191,076
     Adjustments to reconcile net income to net
      cash provided by (used for) operating
      activities:
     Depreciation and amortization                                    53,047            57,881        58,357
     Amortization of debt issue costs                                    561               385         1,952
     Amortization of acquired intangible assets                       26,540            16,275        20,132
     Reserve (release) for doubtful receivables                        1,614            (1,334)        6,298
     Reserve for /(writeback of) mortgage loans                       (1,022)               12            52
     Gain on business acquisition                                         -              (247)           -
     Unrealized (gain) loss on revaluation of
      foreign currency asset/liability                                  (166)             (284)      (18,276)
     Equity-method investment activity, net                              700             1,013           327
     Stock-based compensation expense                                 19,285            17,514        27,767
     Deferred income taxes                                           (20,740)           (5,400)       (7,981)
     Others, net                                                         206               181         5,322
     Change in operating assets and liabilities:
       Increase in accounts receivable                               (21,980)          (50,414)      (46,314)
       Increase in other assets                                      (32,005)          (25,932)      (10,461)
       (Decrease) increase in accounts payable                         4,214            (2,631)        6,800
       (Decrease) increase in accrued expenses and
        other current liabilities                                    (11,155)           (2,560)       27,517
       (Decrease) increase in income taxes payable                      (563)            6,447        10,345
       (Decrease) increase  in other liabilities                       4,675             3,161        (6,301)
                                                                       -----             -----        ------
     Net cash provided by operating activities                      $158,169          $163,098      $266,612
                                                                    --------          --------      --------
     Investing activities
     Purchase of property, plant and equipment                       (52,540)          (55,171)      (35,776)
     Proceeds from sale of property, plant and
      equipment                                                        1,147             1,239           916
     Investment in affiliates                                           (296)           (2,324)           -
     Purchase of short term investments                             (246,914)         (107,324)     (129,458)
     Proceeds from sale of short term
      investments                                                    255,778           162,940       206,443
     Short term deposits placed with related
      party                                                         (111,049)           (6,530)           -
     Redemption of short term deposits with
      related party                                                  160,405            16,325            -
     Payment for business acquisitions, net of
      cash acquired                                                  (20,196)          (42,575)     (577,233)
                                                                     -------           -------      --------
     Net cash used in investing activities                          $(13,665)         $(33,420)    $(535,108)
                                                                    --------          --------     ---------
     Financing activities
     Repayment of capital lease obligations                           (2,603)           (4,861)       (2,821)
     Proceeds from long-term debt                                         -                -       120,000
     Repayment of long-term debt                                     (30,000)          (45,000)      (40,000)
     Short-term borrowings, net                                      (24,820)             (165)      252,000
     Proceeds from issuance of  common shares
      under stock based compensation plans                            13,743            24,826        12,840
     Direct cost incurred in relation to debt                             -                -        (9,115)
     Distribution to noncontrolling interest                          (7,866)           (7,065)       (6,805)
                                                                      ------            ------        ------
     Net cash provided by (used for) financing
      activities                                                    $(51,546)         $(32,265)     $326,099
                                                                    --------          --------      --------
     Effect of exchange rate changes                                  11,726            17,887       (53,617)
     Net increase  in cash and cash equivalents                       92,958            97,413        57,603
     Cash and cash equivalents at the beginning
      of  the period                                                 184,050           288,734       404,034
                                                                     -------           -------       -------
     Cash and cash equivalents at the end of the
      period                                                        $288,734          $404,034      $408,020
                                                                    --------          --------      --------
     Supplementary information
     Cash paid during the period for interest                         $4,274            $1,617        $5,026
     Cash paid during the period for income
      taxes                                                          $67,561           $40,466       $65,688
     Property, plant and equipment acquired
      under capital lease obligation                                  $1,558            $1,968        $1,787



                         GENPACT LIMITED AND ITS SUBSIDIARIES
                          Consolidated Statements of Income
                                     (Unaudited)


                                                  Three months period ended,
                         March 31,              June 30,              September 30,             December 31,
                            2011                2011                  2011                    2011




































                                              (dollars in millions)
    Statement of
     income data:
    Total net revenues       $330.6              $397.6                  $429.6                 $442.7
    Cost of revenue           214.5               254.0                   268.3                  268.1
    Gross profit              116.1               143.6                   161.3                  174.6
    Income from
     operations                46.5                51.1                    56.7                   61.9
    Income before
     equity-method
     investment
     activity, net and
     income tax
     expense                   51.2                55.2                    68.6                   87.0
    Net income
     attributable to
     Genpact Limited
     shareholders             $36.1               $39.0                   $48.0                  $61.1



                                            Three months period ended,
                       March 31,           June 30,          September 30,          December 31,
                            2010                2010                  2010                    2010



























                                              (dollars in millions)
    Statement of
     income data:
    Total net revenues       $288.2              $307.6                  $321.6                 $341.5
    Cost of revenue           176.7               191.1                   204.8                  215.9
    Gross profit              111.5               116.5                   116.7                  125.6
    Income from
     operations                37.3                38.3                    42.4                   59.9
    Income before
     equity-method
     investment
     activity, net and
     income tax
     expense                   37.8                34.3                    49.2                   63.0
    Net income
     attributable to
     Genpact Limited
     shareholders             $28.2               $27.8                   $40.1                  $46.0

Reconciliation of Adjusted 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: non-GAAP adjusted income from operations, adjusted net income attributable to shareholders of Genpact Limited, or adjusted net income, and adjusted diluted earnings per share attributable to shareholders of Genpact Limited, or adjusted diluted earnings per share. These non-GAAP 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 measures used by other companies. In addition, these non-GAAP measures, the financial statements prepared in accordance with GAAP and the reconciliations of Genpact's GAAP financial statements to such non-GAAP measures should be carefully evaluated.

For its internal management reporting and budgeting purposes, Genpact's management uses financial statements that do not include stock-based compensation expense, amortization of acquired intangibles at formation in 2004, expenses associated with the Company's March 2010 secondary offering and significant acquisition related expenses and amortization of acquired intangibles on such acquisitions, for financial and operational decision-making, to evaluate period-to-period comparisons or for making comparisons of Genpact's operating results to that of its competitors. Moreover, 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 financial statements that do not include stock-based compensation allows investors to make additional comparisons between Genpact's operating results to those of other companies. In addition, Genpact's management believes that providing non-GAAP financial measures that exclude amortization of acquired intangibles, expenses of the secondary offering and significant acquisition related expenses and amortization of acquired intangibles on such acquisitions, allows investors to make additional comparisons between Genpact's operating results to those of other companies. The Company also believes that it is unreasonably difficult to provide its financial outlook in accordance with GAAP for a number of reasons including, without limitation, the Company's inability to predict its future stock-based compensation expense under ASC 718, the amortization of intangibles associated with further acquisitions, significant acquisition related expenses and expenses of the secondary offering, if any. Accordingly, Genpact believes that the presentation of non-GAAP adjusted income from operations and adjusted net income, 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 non-GAAP adjusted income from operations and adjusted net income versus income from operations and net income attributable to shareholders of Genpact Limited calculated in accordance with GAAP is that non-GAAP adjusted income from operations and adjusted net income excludes costs, namely, stock-based compensation, that are recurring. Stock-based compensation has been and will continue to be a significant recurring expense in Genpact's business for the foreseeable future. Management compensates for this limitation by providing specific information regarding the GAAP amounts excluded from non-GAAP adjusted income from operations and adjusted net income and evaluating such non-GAAP financial measures with financial measures calculated in accordance with GAAP.

The following tables show the reconciliation of these adjusted financial measures from GAAP for the three months and year ended December 31, 2010 and 2011:



                         Reconciliation of Adjusted Income from Operations
                                     (Unaudited)(In thousands)

                                       Year ended December 31,                Quarter ended December 31,
                                       -----------------------                --------------------------
                                          2010                2011              2010                2011
                                          ----                ----              ----                ----

    Income from
     operations as per
     GAAP                             $177,864            $216,244           $59,885             $61,928
    Add: Amortization of
     acquired intangible
     assets resulting
     from Formation
     Accounting                      13,240            9,354          3,123            2,079
    Add: Amortization of
     acquired intangible
     assets relating to
     significant
     acquisitions                        -            7,865             -            2,949
    Add: Significant
     acquisition related
     expenses                               -               5,619                -                  -
    Add: Stock based
     compensation                       17,514              27,767             2,551              10,055
    Add: Other income                    2,978               4,793               500               1,781
    Less: Equity-method
     investment
     activity, net
     (excluding non-
     cash gain on re-
     measurement of
     equity holding in
     HPP)                            (1,013)            (344)          (304)             (38)
    Less: Net income
     attributable to non
     controlling
     interest                           (6,850)             (6,782)           (2,053)             (1,611)
                                        ------              ------            ------              ------
    Adjusted income from
     operations                       $203,733            $264,516           $63,702             $77,143
                                      ========            ========           =======             =======



                              Reconciliation of Adjusted Net Income
                        (Unaudited) (In thousands, except per share data)

                                     Year ended December 31,               Quarter ended December 31,
                                     -----------------------               --------------------------
                                         2010              2011               2010               2011
                                         ----              ----               ----               ----
    Net income as per
     GAAP                            $142,181          $184,294             46,029            $61,120
    Add: Amortization
     of acquired
     intangible assets
     resulting from
     Formation
     Accounting                      13,240           9,354            3,123            2,079
    Add: Amortization
     of acquired
     intangible assets
     relating to
     significant
     acquisitions                        -           7,865               -            2,949
    Add: Significant
     acquisition
     related expenses                      -             5,619                 -                 -
    Add: Stock based
     compensation                      17,514            27,767              2,551             10,055
    Add: Secondary
     offering expenses                    591                -  -              -                  -
    Less: Tax impact on
     amortization of
     acquired
     intangibles
     resulting from
     Formation
     Accounting                      (3,836)         (2,250)            (838)            (412)
    Less: Tax impact on
     amortization of
     acquired
     intangibles
     resulting from
     significant
     acquisitions                        -          (2,674)              -           (1,004)
    Less: Tax impact on
     significant
     acquisition
     related expenses                      -            (1,435)                -                (41)
    Less: Tax impact on
     stock based
     compensation                      (3,872)           (7,800)               (35)            (2,743)
    Adjusted net income              $165,818          $220,740            $50,830            $72,003
                                     ========          ========            =======            =======
    Adjusted diluted
     earnings per share                 $0.74             $0.98              $0.23              $0.32

SOURCE Genpact Limited