ExlService Holdings, Inc. - Quarter Report: 2022 March (Form 10-Q)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
_________________________________________________________
FORM 10-Q
________________________________________________________
(Mark One)
☒ | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
FOR THE QUARTERLY PERIOD ENDED MARCH 31, 2022
OR
☐ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
FOR THE TRANSITION PERIOD FROM TO
COMMISSION FILE NUMBER 001-33089
_________________________________________________________
EXLSERVICE HOLDINGS, INC.
(Exact name of registrant as specified in its charter)
_________________________________________________________
Delaware | 82-0572194 | ||||||||||
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) | ||||||||||
320 Park Avenue, | 29th Floor, | ||||||||||
New York, | New York | 10022 | |||||||||
(Address of principal executive offices) | (Zip code) |
(212) 277-7100
(Registrant’s telephone number, including area code)
Securities registered pursuant to Section 12(b) of the Act: | ||||||||
Title of Each Class: | Trading symbol(s) | Name of Each Exchange on Which Registered: | ||||||
Common Stock, par value $0.001 per share | EXLS | NASDAQ |
Securities registered pursuant to Section 12(g) of the Act:
None
________________________________________________________
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and
(2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Large Accelerated Filer | ☒ | Accelerated filer | ☐ | |||||||||||||||||
Non-accelerated filer | ☐ | Smaller reporting company | ☐ | |||||||||||||||||
Emerging growth company | ☐ |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒
As of April 26, 2022, there were 33,286,190 shares of the registrant’s common stock outstanding, par value $0.001 per share.
TABLE OF CONTENTS
PAGE | |||||||||||
ITEM | |||||||||||
1. | |||||||||||
2. | |||||||||||
3. | |||||||||||
4. | |||||||||||
1. | |||||||||||
1A. | |||||||||||
2. | |||||||||||
3. | |||||||||||
4. | |||||||||||
5. | |||||||||||
6. | |||||||||||
2
PART I. FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS
EXLSERVICE HOLDINGS, INC.
CONSOLIDATED BALANCE SHEETS (UNAUDITED)
(In thousands, except per share amount and share count)
As of | ||||||||||||||
March 31, 2022 | December 31, 2021 | |||||||||||||
Assets | ||||||||||||||
Current assets: | ||||||||||||||
Cash and cash equivalents | $ | 106,540 | $ | 135,337 | ||||||||||
Short-term investments | 162,694 | 178,538 | ||||||||||||
Restricted cash | 6,274 | 6,174 | ||||||||||||
Accounts receivable, net | 239,279 | 194,232 | ||||||||||||
Prepaid expenses | 20,118 | 14,655 | ||||||||||||
Advance income tax, net | 9,336 | 15,199 | ||||||||||||
Other current assets | 28,377 | 34,009 | ||||||||||||
Total current assets | 572,618 | 578,144 | ||||||||||||
Property and equipment, net | 85,610 | 86,008 | ||||||||||||
Operating lease right-of-use assets | 75,147 | 76,692 | ||||||||||||
Restricted cash | 2,255 | 2,299 | ||||||||||||
Deferred tax assets, net | 22,447 | 21,404 | ||||||||||||
Intangible assets, net | 76,578 | 81,082 | ||||||||||||
Goodwill | 404,561 | 403,902 | ||||||||||||
Other assets | 32,215 | 30,369 | ||||||||||||
Investment in equity affiliate | 3,118 | 3,004 | ||||||||||||
Total assets | $ | 1,274,549 | $ | 1,282,904 | ||||||||||
Liabilities and stockholders’ equity | ||||||||||||||
Current liabilities: | ||||||||||||||
Accounts payable | $ | 4,796 | $ | 5,647 | ||||||||||
Current portion of long-term borrowings | 35,000 | 260,016 | ||||||||||||
Deferred revenue | 22,571 | 20,000 | ||||||||||||
Accrued employee costs | 52,276 | 114,285 | ||||||||||||
Accrued expenses and other current liabilities | 86,911 | 76,350 | ||||||||||||
Current portion of operating lease liabilities | 19,308 | 18,487 | ||||||||||||
Income taxes payable, net | 1,259 | 901 | ||||||||||||
Total current liabilities | 222,121 | 495,686 | ||||||||||||
Long-term borrowings, less current portion | 260,000 | — | ||||||||||||
Operating lease liabilities, less current portion | 66,173 | 68,506 | ||||||||||||
Income taxes payable | 1,790 | 1,790 | ||||||||||||
Deferred tax liabilities, net | 928 | 965 | ||||||||||||
Other non-current liabilities | 23,196 | 22,801 | ||||||||||||
Total liabilities | 574,208 | 589,748 | ||||||||||||
Commitments and contingencies (Refer to Note 23) | ||||||||||||||
Preferred stock, $0.001 par value; 15,000,000 shares authorized, none issued | — | — | ||||||||||||
ExlService Holdings, Inc. Stockholders’ equity: | ||||||||||||||
Common stock, $0.001 par value; 100,000,000 shares authorized, 39,794,154 shares issued and 33,328,744 shares outstanding as of March 31, 2022 and 39,508,340 shares issued and 33,291,482 shares outstanding as of December 31, 2021 | 40 | 40 |
3
Additional paid-in capital | 406,966 | 395,742 | ||||||||||||
Retained earnings | 792,315 | 756,137 | ||||||||||||
Accumulated other comprehensive income/(loss) | (98,306) | (89,474) | ||||||||||||
Total including shares held in treasury | 1,101,015 | 1,062,445 | ||||||||||||
Less: 6,465,410 shares as of March 31, 2022 and 6,216,858 shares as of December 31, 2021, held in treasury, at cost | (400,674) | (369,289) | ||||||||||||
Stockholders’ equity | 700,341 | 693,156 | ||||||||||||
Total equity | 700,341 | 693,156 | ||||||||||||
Total liabilities and stockholders’ equity | $ | 1,274,549 | $ | 1,282,904 |
See accompanying notes to unaudited consolidated financial statements.
4
EXLSERVICE HOLDINGS, INC.
CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)
(In thousands, except per share amount and share count)
Three months ended March 31, | ||||||||||||||
2022 | 2021 | |||||||||||||
Revenues, net | $ | 329,208 | $ | 261,415 | ||||||||||
Cost of revenues (1) | 207,516 | 158,821 | ||||||||||||
Gross profit (1) | 121,692 | 102,594 | ||||||||||||
Operating expenses: | ||||||||||||||
General and administrative expenses | 39,945 | 30,703 | ||||||||||||
Selling and marketing expenses | 24,170 | 18,235 | ||||||||||||
Depreciation and amortization expense | 13,602 | 12,101 | ||||||||||||
Total operating expenses | 77,717 | 61,039 | ||||||||||||
Income from operations | 43,975 | 41,555 | ||||||||||||
Foreign exchange gain, net | 1,756 | 434 | ||||||||||||
Interest expense | (876) | (2,474) | ||||||||||||
Other income, net | 2,411 | 1,410 | ||||||||||||
Income before income tax expense and earnings from equity affiliates | 47,266 | 40,925 | ||||||||||||
Income tax expense | 11,202 | 8,958 | ||||||||||||
Income before earnings from equity affiliates | 36,064 | 31,967 | ||||||||||||
Gain/(loss) from equity-method investment | 114 | (36) | ||||||||||||
Net income attributable to ExlService Holdings, Inc. stockholders | $ | 36,178 | $ | 31,931 | ||||||||||
Earnings per share attributable to ExlService Holdings, Inc. stockholders: | ||||||||||||||
Basic | $ | 1.08 | $ | 0.95 | ||||||||||
Diluted | $ | 1.07 | $ | 0.93 | ||||||||||
Weighted-average number of shares used in computing earnings per share attributable to ExlService Holdings Inc. stockholders: | ||||||||||||||
Basic | 33,442,038 | 33,734,118 | ||||||||||||
Diluted | 33,894,868 | 34,318,318 |
(1) Exclusive of depreciation and amortization expense.
See accompanying notes to unaudited consolidated financial statements.
5
EXLSERVICE HOLDINGS, INC.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (UNAUDITED)
(In thousands)
Three months ended March 31, | ||||||||||||||
2022 | 2021 | |||||||||||||
Net income | $ | 36,178 | $ | 31,931 | ||||||||||
Other comprehensive income/(loss): | ||||||||||||||
Unrealized gain/(loss) on cash flow hedges | (517) | 568 | ||||||||||||
Foreign currency translation loss | (7,445) | (1,911) | ||||||||||||
Reclassification adjustments | ||||||||||||||
Gain on cash flow hedges(1) | (1,989) | (2,829) | ||||||||||||
Retirement benefits(2) | 155 | 179 | ||||||||||||
Income tax effects relating to above(3) | 964 | 224 | ||||||||||||
Total other comprehensive income/(loss) | $ | (8,832) | $ | (3,769) | ||||||||||
Total comprehensive income | $ | 27,346 | $ | 28,162 |
(1)These are reclassified to net income and are included in cost of revenues and operating expenses, as applicable in the unaudited consolidated statements of income. Refer to Note 16 - Derivatives and Hedge Accounting to the unaudited consolidated financial statements.
(2)These are reclassified to net income and are included in other income, net in the unaudited consolidated statements of income. Refer to Note 19 - Employee Benefit Plans to the unaudited consolidated financial statements.
(3)These are income tax effects recognized on cash flow hedges, retirement benefits and foreign currency translation gains/(losses). Refer to Note 21 - Income Taxes to the unaudited consolidated financial statements.
See accompanying notes to unaudited consolidated financial statements.
6
EXLSERVICE HOLDINGS, INC.
CONSOLIDATED STATEMENTS OF EQUITY (UNAUDITED)
For the three months ended March 31, 2022 and 2021
(In thousands, except share count)
Common Stock | Additional Paid-in Capital | Retained Earnings | Accumulated Other Comprehensive Income/(Loss) | Treasury Stock | Total Equity | ||||||||||||||||||||||||||||||||||||||||||
Shares | Amount | Shares | Amount | ||||||||||||||||||||||||||||||||||||||||||||
Balance as of January 1, 2022 | 39,508,340 | $ | 40 | $ | 395,742 | $ | 756,137 | $ | (89,474) | (6,216,858) | $ | (369,289) | $ | 693,156 | |||||||||||||||||||||||||||||||||
Stock issued against stock-based compensation plans | 285,814 | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||
Stock-based compensation | — | — | 11,224 | — | — | — | — | 11,224 | |||||||||||||||||||||||||||||||||||||||
Acquisition of treasury stock | — | — | — | — | — | (248,552) | (31,385) | (31,385) | |||||||||||||||||||||||||||||||||||||||
Other comprehensive loss | — | — | — | — | (8,832) | — | — | (8,832) | |||||||||||||||||||||||||||||||||||||||
Net income | — | — | — | 36,178 | — | — | — | 36,178 | |||||||||||||||||||||||||||||||||||||||
Balance as of March 31, 2022 | 39,794,154 | $ | 40 | $ | 406,966 | $ | 792,315 | $ | (98,306) | (6,465,410) | $ | (400,674) | $ | 700,341 |
Common Stock | Additional Paid-in Capital | Retained Earnings | Accumulated Other Comprehensive Income/(Loss) | Treasury Stock | Total Equity | ||||||||||||||||||||||||||||||||||||||||||
Shares | Amount | Shares | Amount | ||||||||||||||||||||||||||||||||||||||||||||
Balance as of January 1, 2021 | 38,968,052 | $ | 39 | $ | 420,976 | $ | 641,379 | $ | (74,984) | (5,408,618) | $ | (268,238) | $ | 719,172 | |||||||||||||||||||||||||||||||||
Stock issued against stock-based compensation plans | 305,937 | — | 74 | — | — | — | — | 74 | |||||||||||||||||||||||||||||||||||||||
Stock-based compensation | — | — | 7,832 | — | — | — | — | 7,832 | |||||||||||||||||||||||||||||||||||||||
Acquisition of treasury stock | — | — | — | — | — | (338,482) | (29,015) | (29,015) | |||||||||||||||||||||||||||||||||||||||
Other comprehensive loss | — | — | — | — | (3,769) | — | — | (3,769) | |||||||||||||||||||||||||||||||||||||||
Net income | — | — | — | 31,931 | — | — | — | 31,931 | |||||||||||||||||||||||||||||||||||||||
Balance as of March 31, 2021 | 39,273,989 | $ | 39 | $ | 428,882 | $ | 673,310 | $ | (78,753) | (5,747,100) | $ | (297,253) | $ | 726,225 |
See accompanying notes to unaudited consolidated financial statements.
7
EXLSERVICE HOLDINGS, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
(In thousands)
Three months ended March 31, | |||||||||||
2022 | 2021 | ||||||||||
Cash flows from operating activities: | |||||||||||
Net income | $ | 36,178 | $ | 31,931 | |||||||
Adjustments to reconcile net income to net cash (used for)/provided by operating activities: | |||||||||||
Depreciation and amortization expense | 13,669 | 12,266 | |||||||||
Stock-based compensation expense | 11,224 | 7,832 | |||||||||
Amortization of operating lease right-of-use assets | 6,043 | 6,761 | |||||||||
Unrealized gain on short term investments | (384) | (1,103) | |||||||||
Unrealized foreign currency exchange gain, net | (3,165) | (1,139) | |||||||||
Deferred income tax benefit | (193) | (2,695) | |||||||||
Allowance for expected credit losses | 34 | 48 | |||||||||
(Gain)/loss from equity-method investment | (114) | 36 | |||||||||
Amortization of non-cash interest expense related to convertible senior notes | — | 673 | |||||||||
Others, net | 819 | 216 | |||||||||
Change in operating assets and liabilities, net of effects of acquisitions: | |||||||||||
Accounts receivable | (45,659) | (11,818) | |||||||||
Prepaid expenses and other current assets | (1,116) | (21) | |||||||||
Advance income tax, net | 6,185 | 9,057 | |||||||||
Other assets | (2,924) | 1,268 | |||||||||
Accounts payable | (808) | 1,902 | |||||||||
Deferred revenue | 3,707 | (17,986) | |||||||||
Accrued employee costs | (60,008) | (23,611) | |||||||||
Accrued expenses and other liabilities | 15,647 | 8,456 | |||||||||
Operating lease liabilities | (6,005) | (6,868) | |||||||||
Net cash (used for)/provided by operating activities | (26,870) | 15,205 | |||||||||
Cash flows from investing activities: | |||||||||||
Purchases of property and equipment | (16,101) | (12,680) | |||||||||
Proceeds from sale of property and equipment | 63 | 129 | |||||||||
Business acquisition (net of cash and cash equivalents acquired) | (1,367) | — | |||||||||
Purchases of investments | (36,804) | (18,835) | |||||||||
Proceeds from redemption of investments | 49,515 | 5,357 | |||||||||
Net cash used for investing activities | (4,694) | (26,029) | |||||||||
Cash flows from financing activities: | |||||||||||
Principal payments of finance lease liabilities | (39) | (57) | |||||||||
Proceeds from borrowings | 35,000 | 25,000 | |||||||||
Repayments of borrowings | — | (25,000) | |||||||||
Acquisition of treasury stock | (31,385) | (29,015) | |||||||||
Proceeds from exercise of stock options | — | 75 | |||||||||
Net cash provided by/(used for) financing activities | 3,576 | (28,997) | |||||||||
Effect of exchange rate changes on cash, cash equivalents and restricted cash | (753) | (984) | |||||||||
Net decrease in cash, cash equivalents and restricted cash | (28,741) | (40,805) | |||||||||
Cash, cash equivalents and restricted cash at the beginning of the period | 143,810 | 225,519 | |||||||||
Cash, cash equivalents and restricted cash at the end of the period | $ | 115,069 | $ | 184,714 | |||||||
Supplemental disclosure of cash flow information: | |||||||||||
Cash paid during the period for: | |||||||||||
Interest | $ | 1,277 | $ | 610 | |||||||
Income taxes, net of refunds | $ | 5,404 | $ | 2,415 | |||||||
Supplemental disclosure of non-cash investing and financing activities: | |||||||||||
Assets acquired under finance lease | $ | 50 | $ | 10 |
See accompanying notes to unaudited consolidated financial statements.
8
EXLSERVICE HOLDINGS, INC.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
March 31, 2022
(In thousands, except per share amount and share count)
1. Organization
ExlService Holdings, Inc. (“ExlService Holdings”) is organized as a corporation under the laws of the state of Delaware. ExlService Holdings, together with its subsidiaries and affiliates (collectively, the “Company”), is a leading data analytics and digital operations and solutions company that partners with clients to improve business outcomes and unlock growth. By bringing together deep domain expertise with robust data, powerful analytics, cloud, artificial intelligence and machine learning, the Company creates agile, scalable solutions and executes complex operations for the world’s leading corporations in industries including insurance, healthcare, banking and financial services, media, and retail, among others. The Company’s data-led value creation framework enables better and faster decision making, leveraging its end-to-end data and analytics capabilities to drive improved business outcomes, and re-designing of operating models to integrate advanced technology into operational workflows. The Company embeds digital operations and solutions into clients’ businesses and introduces its data led approach to transform operations. Accordingly, as the Company’s operations management services are now a part of its digital operations and solutions, they are referred to as “digital operations and solutions” herein; however, the Company has not changed the way in which it manages its business or its operating segments or segment reporting structure.
The Company’s clients are located principally in the United States of America (“U.S.”) and the United Kingdom (“U.K.”).
2. Summary of Significant Accounting Policies
(a) Basis of Preparation and Principles of Consolidation
The unaudited consolidated financial statements have been prepared in conformity with United States generally accepted accounting principles (“U.S. GAAP”) for interim financial information, the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by U.S. GAAP for annual financial statements and therefore should be read in conjunction with the audited consolidated financial statements and footnotes thereto included in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2021.
The unaudited consolidated financial statements reflect all adjustments (of a normal and recurring nature) that management considers necessary for a fair presentation of such statements for the interim periods presented. The unaudited consolidated statements of income for the interim periods presented are not necessarily indicative of the results for the full year or for any subsequent period.
The accompanying unaudited consolidated financial statements include the financial statements of ExlService Holdings and all of its subsidiaries. The standalone financial statements of subsidiaries are fully consolidated on a line-by-line basis. Intra-group balances and transactions, and gains and losses arising from intra-group transactions, are eliminated while preparing consolidated financial statements.
Accounting policies of the respective individual subsidiary and associate are aligned wherever necessary, so as to ensure consistency with the accounting policies that are adopted by the Company under U.S. GAAP.
The Company’s investments in equity affiliates are initially recorded at cost and any excess purchase consideration paid over proportionate share of the fair value of the net assets of the investee at the acquisition date is recognized as goodwill. The proportionate share of net income or loss of the investee after its acquisition is recognized in the unaudited consolidated statements of income.
(b) Use of Estimates
The preparation of the unaudited consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the unaudited consolidated financial statements and the unaudited consolidated statements of income during the reporting period. Although these estimates are based on management’s best assessment of the current
9
EXLSERVICE HOLDINGS, INC.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS—(continued)
March 31, 2022
(In thousands, except per share amount and share count)
business environment, actual results may be different from those estimates. The significant estimates and assumptions that affect the unaudited consolidated financial statements include, but are not limited to, estimates of the fair value of the identifiable intangible assets and contingent consideration, purchase price allocation, including revenue projections and discount rate applied within the discounted cash flow model for business acquisitions, allowance for expected credit losses, the nature and timing of the satisfaction of performance obligations, the standalone selling price of performance obligations, and variable consideration in a customer contract, expected recoverability from customers with contingent fee arrangements, estimated costs to complete fixed price contracts, recoverability of dues from statutory authorities, assets and obligations related to employee benefit plans, deferred tax valuation allowances, income-tax uncertainties and other contingencies, valuation of derivative financial instruments, assumptions used to calculate stock-based compensation expense, assumptions used to determine the incremental borrowing rate to calculate lease liabilities and right-of-use (“ROU”) assets, lease term to calculate amortization of ROU, depreciation and amortization periods, and recoverability of long-lived assets, goodwill and intangibles.
(c) Recent Accounting Pronouncements
In March 2020, the Financial Accounting Standards Board (“FASB”) issued Accounting Standard Update (“ASU”) No. 2020-04, Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting. This ASU provides optional guidance for a limited period of time to ease potential accounting impacts associated with transitioning away from reference rates that are expected to be discontinued, such as interbank offered rates and London Inter-Bank Offered Rate (“LIBOR”). The ASU provides practical expedients and exceptions for applying U.S. GAAP to contracts, hedging relationships, and other transactions affected by reference rate reform if certain criteria are met. The amendments are elective and are effective upon issuance for all entities through December 31, 2022. The Company is currently evaluating the impact of this ASU on its consolidated financial statements.
In October 2021, FASB issued ASU No. 2021-08, Business Combinations (Topic 805): Accounting for Contract Assets and Contract Liabilities from Contracts with Customers. This ASU provides guidance in Topic 805 to require the acquirer entity to recognize and measure contract assets and contract liabilities acquired in a business combination in accordance with Topic 606, Revenue from Contracts with Customers, as if it had originated the contracts. Generally, this should result in an acquirer recognizing and measuring the acquired contract assets and contract liabilities consistent with how they were recognized and measured in the acquiree’s financial statements, if the acquiree prepared financial statements in accordance with U.S. GAAP. The ASU is effective for fiscal years beginning after December 15, 2022. An entity may early adopt the ASU including adoption in an interim period, with retrospective application to all business combinations within the fiscal year that includes such interim period. The Company is currently evaluating the impact of this ASU on its consolidated financial statements.
3. Segment and Geographical Information
The Company is a provider of data analytics and digital operations and solutions.
The Company manages and reports financial information through its four reportable segments: Insurance, Healthcare, Analytics and Emerging Business, which reflects how management reviews financial information and makes operating decisions. These business units develop client-specific solutions, build capabilities, maintain a unified go-to-market approach and are integrally responsible for service delivery, customer satisfaction, growth and profitability.
The chief operating decision maker (“CODM”) generally reviews financial information such as revenues, cost of revenues and gross profit, disaggregated by the operating segments to allocate an overall budget among the operating segments.
The Company does not allocate and therefore the CODM does not evaluate, certain operating expenses, interest expense or income taxes by segment. Many of the Company’s assets are shared by multiple operating segments. The Company manages these assets on a total Company basis, not by operating segment, and therefore asset information and capital expenditures by operating segment are not presented.
The December 2021 acquisition of Clairvoyant AI Inc. (“Clairvoyant”) is included in the Analytics reportable segment. Refer to Note 9 - Business Combination, Goodwill and Intangible Assets to the unaudited consolidated financial statements for further details.
10
EXLSERVICE HOLDINGS, INC.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS—(continued)
March 31, 2022
(In thousands, except per share amount and share count)
Revenues and cost of revenues for the three months ended March 31, 2022 and 2021, respectively, for each of the reportable segments, are as follows:
Three months ended March 31, 2022 | |||||||||||||||||||||||||||||
Insurance | Healthcare | Emerging Business | Analytics | Total | |||||||||||||||||||||||||
Revenues, net | $ | 103,266 | $ | 26,156 | $ | 50,747 | $ | 149,039 | $ | 329,208 | |||||||||||||||||||
Cost of revenues(1) | 65,082 | 17,651 | 29,213 | 95,570 | 207,516 | ||||||||||||||||||||||||
Gross profit(1) | $ | 38,184 | $ | 8,505 | $ | 21,534 | $ | 53,469 | $ | 121,692 | |||||||||||||||||||
Operating expenses | 77,717 | ||||||||||||||||||||||||||||
Foreign exchange gain, interest expense and other income, net | 3,291 | ||||||||||||||||||||||||||||
Income tax expense | 11,202 | ||||||||||||||||||||||||||||
Gain from equity-method investment | 114 | ||||||||||||||||||||||||||||
Net income | $ | 36,178 |
(1) Exclusive of depreciation and amortization expense.
Three months ended March 31, 2021 | |||||||||||||||||||||||||||||
Insurance | Healthcare | Emerging Business | Analytics | Total | |||||||||||||||||||||||||
Revenues, net | $ | 91,160 | $ | 30,265 | $ | 37,668 | $ | 102,322 | $ | 261,415 | |||||||||||||||||||
Cost of revenues(1) | 56,093 | 17,391 | 20,844 | 64,493 | 158,821 | ||||||||||||||||||||||||
Gross profit(1) | $ | 35,067 | $ | 12,874 | $ | 16,824 | $ | 37,829 | $ | 102,594 | |||||||||||||||||||
Operating expenses | 61,039 | ||||||||||||||||||||||||||||
Foreign exchange gain, interest expense and other income, net | (630) | ||||||||||||||||||||||||||||
Income tax expense | 8,958 | ||||||||||||||||||||||||||||
Loss from equity-method investment | 36 | ||||||||||||||||||||||||||||
Net income | $ | 31,931 |
(1) Exclusive of depreciation and amortization expense.
Revenues, net by service type, were as follows:
Three months ended March 31, | |||||||||||
2022 | 2021 | ||||||||||
Digital operations and solutions(1) | $ | 180,169 | $ | 159,093 | |||||||
Analytics services | 149,039 | 102,322 | |||||||||
Revenues, net | $ | 329,208 | $ | 261,415 |
(1)Digital operations and solutions include revenues of the Company's Insurance, Healthcare and Emerging Business reportable segments. Refer to the reportable segment disclosure above.
11
EXLSERVICE HOLDINGS, INC.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS—(continued)
March 31, 2022
(In thousands, except per share amount and share count)
The Company attributes the revenues to regions based upon the location of its customers.
Three months ended March 31, | |||||||||||
2022 | 2021 | ||||||||||
Revenues, net | |||||||||||
United States | $ | 282,379 | $ | 224,368 | |||||||
Non-United States | |||||||||||
United Kingdom | 32,773 | 24,751 | |||||||||
Rest of World | 14,056 | 12,296 | |||||||||
Total Non-United States | 46,829 | 37,047 | |||||||||
Revenues, net | $ | 329,208 | $ | 261,415 |
Long-lived assets by geographic area, which consist of property and equipment, net and operating lease right-of-use assets were as follows:
As of | |||||||||||
March 31, 2022 | December 31, 2021 | ||||||||||
Long-lived assets | |||||||||||
India | $ | 72,793 | $ | 79,604 | |||||||
United States | 52,856 | 50,095 | |||||||||
Philippines | 23,760 | 22,011 | |||||||||
Rest of World | 11,348 | 10,990 | |||||||||
Long-lived assets | $ | 160,757 | $ | 162,700 |
4. Revenues, net
Refer to Note 3 - Segment and Geographical Information to the unaudited consolidated financial statements for revenues disaggregated by reportable segments and geography.
Contract balances
The following table provides information about accounts receivable, contract assets and contract liabilities from contracts with customers:
As of | |||||||||||
March 31, 2022 | December 31, 2021 | ||||||||||
Accounts receivable, net | $ | 239,279 | $ | 194,232 | |||||||
Contract assets | $ | 2,150 | $ | 2,524 | |||||||
Contract liabilities: | |||||||||||
Deferred revenue (consideration received in advance) | $ | 19,765 | $ | 18,247 | |||||||
Consideration received for process transition activities | $ | 3,138 | $ | 2,203 |
Accounts receivable includes $123,123 and $93,336 as of March 31, 2022 and December 31, 2021, respectively, representing unbilled receivables. The Company has accrued the unbilled receivables for work performed in accordance with the terms of contracts with customers and considers no significant performance risk associated with its unbilled receivables.
Contract assets represent upfront payments such as deal signing discounts or deal signing bonuses made to customers. These costs are amortized over the expected period of the benefit and are recorded as an adjustment to transaction price and reduced from revenues. The Company’s assessment did not indicate any impairment losses on its contract assets for the periods presented.
12
EXLSERVICE HOLDINGS, INC.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS—(continued)
March 31, 2022
(In thousands, except per share amount and share count)
Contract liabilities represent that portion of deferred revenue for which payments have been received in advance from customers. The Company also defers revenues attributable to certain process transition activities for which costs have been capitalized by the Company as contract fulfillment costs. Consideration received from customers, if any, relating to such transition activities are classified under contract liabilities and are included within “Deferred revenues” and “Other non-current liabilities” in the unaudited consolidated balance sheets. The revenues are recognized as (or when) the performance obligation is fulfilled under the contract with customer.
Revenue recognized during the three months ended March 31, 2022 and 2021, which was included in the contract liabilities balance at the beginning of the respective periods:
Three months ended March 31, | |||||||||||
2022 | 2021 | ||||||||||
Deferred revenue (consideration received in advance) | $ | 9,564 | $ | 23,621 | |||||||
Consideration received for process transition activities | $ | 366 | $ | 679 |
Contract acquisition and fulfillment costs
The following table provides details of the Company’s contract acquisition and fulfillment costs:
Contract Acquisition Costs | Contract Fulfillment Costs | ||||||||||||||||||||||||||||||||||
Quarter Ended | Year Ended | Quarter Ended | Year Ended | ||||||||||||||||||||||||||||||||
March 31, 2022 | March 31, 2021 | December 31, 2021 | March 31, 2022 | March 31, 2021 | December 31, 2021 | ||||||||||||||||||||||||||||||
Opening Balance | $ | 511 | $ | 1,027 | $ | 1,027 | $ | 5,795 | $ | 5,631 | $ | 5,631 | |||||||||||||||||||||||
Additions | 547 | — | 277 | 2,177 | 6 | 3,742 | |||||||||||||||||||||||||||||
Amortization | (131) | (242) | (793) | (537) | (1,218) | (3,578) | |||||||||||||||||||||||||||||
Closing Balance | $ | 927 | $ | 785 | $ | 511 | $ | 7,435 | $ | 4,419 | $ | 5,795 |
There was no impairment for contract acquisition and contract fulfillment costs as of March 31, 2022 and December 31, 2021. The capitalized costs are amortized over the expected period of benefit of the contract.
Allowance for expected credit losses
The Company evaluates the credit risk of its customers based on a combination of various financial and qualitative factors that may affect the ability of each customer to pay. The Company considered current and anticipated future economic conditions relating to the industries of the Company’s customers and the countries where it operates. In calculating expected credit loss, the Company also considered past payment trends, credit rating and other related credit information for its significant customers to estimate the probability of default in the future and estimates relating to the possible effects resulting from COVID-19.
As of | |||||||||||
March 31, 2022 | December 31, 2021 | ||||||||||
Accounts receivable, including unbilled receivables | $ | 239,867 | $ | 194,805 | |||||||
Less: Allowance for expected credit losses | (588) | (573) | |||||||||
Accounts receivable, net | $ | 239,279 | $ | 194,232 |
13
EXLSERVICE HOLDINGS, INC.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS—(continued)
March 31, 2022
(In thousands, except per share amount and share count)
The movement in “Allowance for expected credit losses” on customer balances was as follows:
Three months ended | Year ended | ||||||||||||||||
March 31, 2022 | March 31, 2021 | December 31, 2021 | |||||||||||||||
Balance at the beginning of the period | $ | 573 | $ | 1,189 | $ | 1,189 | |||||||||||
Additions / (reductions) during the period | 172 | 50 | (496) | ||||||||||||||
Reductions due to write-off of Accounts Receivables | (158) | (60) | (129) | ||||||||||||||
Translation adjustment | 1 | 4 | 9 | ||||||||||||||
Balance at the end of the period | $ | 588 | $ | 1,183 | $ | 573 |
5. Earnings Per Share
Basic earnings per share is computed by dividing net income attributable to common stockholders by the weighted average number of common shares outstanding, adjusted for outstanding shares that are subject to repurchase during each period. Diluted earnings per share is computed using the weighted average number of common shares plus the potentially dilutive effect of common stock equivalents (outstanding stock options, restricted stock and restricted stock units) issued and outstanding at the reporting date, and an assumed conversion premium of outstanding convertible notes, using the treasury stock method (as discussed further in the subsequent paragraph). Common stock equivalents that are anti-dilutive are excluded from the computation of weighted average shares outstanding. The Company includes performance stock unit awards in dilutive potential common shares when they become contingently issuable and have a dilutive impact per authoritative guidance and excludes such awards when they are not contingently issuable.
In 2021, diluted weighted-average shares outstanding was affected by the treatment of the Company's 3.5% per annum Convertible Senior Notes due October 1, 2024 (the “Notes”). The Company had a choice to settle the Notes in cash, shares or any combination of the two. The Company had the ability to settle the principal balance of the Notes in cash, and as such, the Company applied the treasury stock method. The dilution related to the conversion premium, if any, of the Notes is included in the calculation of diluted weighted-average shares outstanding for the portion of the period until actual settlement and to the extent the issuance is dilutive based on the average stock price during the reporting period being greater than the conversion price of $75. During the third quarter of 2021, the Company settled the Notes by electing a combination of cash and shares of the Company’s common stock and as such included the count of shares issued on settlement in the calculation of basic earnings per share for the portion of the period outstanding.
The following table sets forth the computation of basic and diluted earnings per share:
Three months ended March 31, | |||||||||||
2022 | 2021 | ||||||||||
Numerators: | |||||||||||
Net income | $ | 36,178 | $ | 31,931 | |||||||
Denominators: | |||||||||||
Basic weighted average common shares outstanding | 33,442,038 | 33,734,118 | |||||||||
Dilutive effect of share based awards | 452,830 | 342,993 | |||||||||
Dilutive effect of conversion premium on the Notes | — | 241,207 | |||||||||
Diluted weighted average common shares outstanding | 33,894,868 | 34,318,318 | |||||||||
Earnings per share attributable to ExlService Holdings Inc. stockholders: | |||||||||||
Basic | $ | 1.08 | $ | 0.95 | |||||||
Diluted | $ | 1.07 | $ | 0.93 | |||||||
Weighted average potentially dilutive shares considered anti-dilutive and not included in computing diluted earnings per share | 1,082 | — |
14
EXLSERVICE HOLDINGS, INC.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS—(continued)
March 31, 2022
(In thousands, except per share amount and share count)
6. Cash, Cash Equivalents and Restricted Cash
For the purposes of the unaudited statements of cash flows, cash, cash equivalents and restricted cash comprise of the following:
As of | |||||||||||||||||
March 31, 2022 | March 31, 2021 | December 31, 2021 | |||||||||||||||
Cash and cash equivalents | $ | 106,540 | $ | 177,121 | $ | 135,337 | |||||||||||
Restricted cash (current) | 6,274 | 5,295 | 6,174 | ||||||||||||||
Restricted cash (non-current) | 2,255 | 2,298 | 2,299 | ||||||||||||||
Cash, cash equivalents and restricted cash | $ | 115,069 | $ | 184,714 | $ | 143,810 |
7. Other Income, net
Other income, net consists of the following:
Three months ended March 31, | |||||||||||
2022 | 2021 | ||||||||||
Gain on sale and mark-to-market of mutual funds and money market funds | $ | 1,236 | $ | 1,103 | |||||||
Interest and dividend income | 1,370 | 602 | |||||||||
Others, net | (195) | (295) | |||||||||
Other income, net | $ | 2,411 | $ | 1,410 |
15
EXLSERVICE HOLDINGS, INC.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS—(continued)
March 31, 2022
(In thousands, except per share amount and share count)
8. Property and Equipment, net
Property and equipment, net consists of the following:
Estimated useful lives | As of | ||||||||||||||||
(Years) | March 31, 2022 | December 31, 2021 | |||||||||||||||
Owned Assets: | |||||||||||||||||
Network equipment and computers | 3-5 | $ | 122,887 | $ | 116,023 | ||||||||||||
Software | 3-5 | 106,947 | 101,884 | ||||||||||||||
Leasehold improvements | 3-8 | 45,853 | 46,401 | ||||||||||||||
Office furniture and equipment | 3-8 | 22,003 | 22,302 | ||||||||||||||
Motor vehicles | 2-5 | 681 | 693 | ||||||||||||||
Buildings | 30 | 1,049 | 1,070 | ||||||||||||||
Land | — | 687 | 700 | ||||||||||||||
Capital work in progress | — | 5,812 | 10,288 | ||||||||||||||
305,919 | 299,361 | ||||||||||||||||
Less: Accumulated depreciation and amortization | (220,662) | (213,699) | |||||||||||||||
$ | 85,257 | $ | 85,662 | ||||||||||||||
Network equipment and computers | $ | 90 | $ | 91 | |||||||||||||
Leasehold improvements | 1,105 | 1,229 | |||||||||||||||
Office furniture and equipment | 711 | 787 | |||||||||||||||
Motor vehicles | 583 | 578 | |||||||||||||||
2,489 | 2,685 | ||||||||||||||||
Less: Accumulated depreciation and amortization | (2,136) | (2,339) | |||||||||||||||
$ | 353 | $ | 346 | ||||||||||||||
Property and equipment, net | $ | 85,610 | $ | 86,008 |
*Depreciation on assets held under finance leases are computed using the straight-line method over the shorter of the assets estimated useful lives or the lease term.
Capital work in progress represents advances paid towards acquisition of property and equipment and costs incurred on internally developed software not yet ready to be placed in service.
During the three months ended March 31, 2022, there were no changes in estimated useful lives of property and equipment during the ordinary course of operations.
The depreciation and amortization expense, excluding amortization of acquisition-related intangibles, recognized in the unaudited consolidated statements of income was as follows:
Three months ended March 31, | |||||||||||
2022 | 2021 | ||||||||||
Depreciation and amortization expense | $ | 9,116 | $ | 8,740 |
The effect of foreign exchange gain upon settlement of cash flow hedges recorded under depreciation and amortization, was as follows:
Three months ended March 31, | |||||||||||
2022 | 2021 | ||||||||||
Effect of foreign exchange gain | $ | 67 | $ | 165 |
16
EXLSERVICE HOLDINGS, INC.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS—(continued)
March 31, 2022
(In thousands, except per share amount and share count)
Internally developed software costs, included under Software, was as follows:
As of | |||||||||||
March 31, 2022 | December 31, 2021 | ||||||||||
Cost | $ | 25,977 | $ | 19,289 | |||||||
Less : Accumulated amortization | (11,265) | (10,226) | |||||||||
Internally developed software, net | $ | 14,712 | $ | 9,063 |
The amortization expense on internally developed software recognized in the unaudited consolidated statements of income was as follows:
Three months ended March 31 | |||||||||||
2022 | 2021 | ||||||||||
Amortization expense | $ | 1,033 | $ | 1,024 |
As of March 31, 2022 and December 31, 2021, the Company believes no impairment exists because the long-lived asset's future undiscounted net cash flows expected to be generated exceeds its carrying value; however, there can be no assurances that long-lived assets will not be impaired in future periods. Determining whether an impairment has occurred typically requires various estimates and assumptions, including determining which undiscounted cash flows are directly related to the potentially impaired asset, the useful life over which cash flows will occur, their amount, and the asset’s residual value, if any. It is reasonably possible that the judgments and estimates described above could change in future periods. The duration and severity of COVID-19 and continued market volatility is highly uncertain and, as such, the impact on undiscounted cash flows is subject to significant judgment and may cause variability in the Company’s assessment of the existence of any impairment.
9. Business Combination, Goodwill and Intangible Assets
Clairvoyant AI Inc.
On December 16, 2021, the Company, through its wholly owned subsidiary ExlService.com, LLC (“Buyer”), completed the acquisition of Clairvoyant, a Delaware corporation, pursuant to an equity securities purchase agreement dated December 16, 2021 (the "Purchase Agreement"). The Company purchased 100% of the issued and outstanding equity securities in Clairvoyant.
Clairvoyant is a global technology consulting and services company that helps organizations in their business transformation by maximizing the value of data through actionable insights. It provides data engineering, analytics, machine learning, product engineering, and cloud-based solutions. The acquisition strengthens the Company’s capabilities by adding additional expertise in data engineering and cloud enablement, further supporting its clients in insurance, healthcare, banking and financial services, and retail.
The base purchase consideration payable at Closing was $80,080, excluding cash and cash equivalents acquired, debt and other estimated post-closing adjustments. As of March 31, 2022 and December 31, 2021, of the total purchase consideration, the Company has paid $78,198 and $76,831, respectively, net of cash and cash equivalents acquired. The Purchase Agreement also allows sellers the ability to earn up to $20,000 in earn-out payments, based on the achievement of certain performance goals by Clairvoyant during 2022 and 2023 calendar years. The earn-out has an estimated fair value of $9,000 and has been presented as contingent consideration under “Other non-current liabilities” and “Accrued expenses and other current liabilities,” as applicable, as of March 31, 2022 and December 31, 2021 in the consolidated balance sheets. A portion of the purchase consideration otherwise payable was placed into escrow as security for the post-closing working capital adjustments and the indemnification obligations under the Purchase Agreement. To finance the acquisition at Closing, the Company utilized its revolving Credit Facility in the amount of $75,000 and paid the balance with available cash on hand.
The Company accounted for the business combination using the acquisition method of accounting. The measurement period will not exceed one year from the acquisition date.
17
EXLSERVICE HOLDINGS, INC.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS—(continued)
March 31, 2022
(In thousands, except per share amount and share count)
Pursuant to the Company’s business combinations accounting policy, the aggregate purchase consideration for Clairvoyant was allocated to identifiable net tangible and intangible assets based upon their preliminary fair values. The excess of the estimated purchase consideration over fair value of identifiable net tangible and intangible assets was recorded as goodwill. In order to allocate the consideration transferred for Clairvoyant, the fair values of all identifiable assets and liabilities must be established. For accounting and financial reporting purposes, fair value is defined under ASC No. 820, Fair Value Measurement and Disclosure, as the price that would be received upon sale of an asset or the amount paid to transfer a liability in an orderly transaction between market participants at the measurement date. Market participants are assumed to be buyers and sellers in the principal (most advantageous) market for the asset or liability. Additionally, fair value measurements for an asset assume the highest and best use of that asset by market participants. Use of different estimates and judgments could yield different results.
The Company’s preliminary purchase price allocation to net tangible and intangible assets of Clairvoyant as of December 16, 2021 was as follows:
Assets: | |||||
Cash and cash equivalents | $ | 5,606 | |||
Accounts receivable, net | 9,042 | ||||
Other current assets | 352 | ||||
Property and equipment, net | 399 | ||||
Intangible assets, net | |||||
Customer relationships | 31,600 | ||||
Developed technology | 2,070 | ||||
Trade names and trademarks | 300 | ||||
Non-compete agreements | 300 | ||||
Other assets | 216 | ||||
Total assets | $ | 49,885 | |||
Liabilities: | |||||
Accounts payable | $ | (1,241) | |||
Accrued expenses and other current liabilities | (4,833) | ||||
Deferred tax liabilities | (9,383) | ||||
Other non-current liabilities | (1,226) | ||||
Total liabilities | (16,683) | ||||
Net assets acquired | 33,202 | ||||
Goodwill | 56,373 | ||||
Total purchase consideration* | $ | 89,575 |
* Includes contingent consideration of $9,000 recognized at fair value.
The fair value of assets acquired and liabilities assumed from the acquisition of Clairvoyant is based on a preliminary valuation and, as such, the Company's estimates and assumptions are subject to change within the measurement period. The primary areas of the purchase price allocation that are not yet finalized are related to post-closing working capital and debt adjustments and reflect management’s best estimates and assumptions as of the reporting date.
During the three months ended March 31, 2022, the Company recognized measurement period adjustments, which led to increase in goodwill in an amount of $1,148. The adjustments related to measurement of favorable lease intangibles of $160 included under “other assets” and reserves for various tax matters of $988 included under “other current liabilities.”
The fair values of customer relationships were determined by using an “income approach,” specifically the Multi-Period Excess Earnings Method. The customer relationship assets are being amortized on a straight-line basis (which approximates the economic pattern of benefits) over the estimated economic life of 7 years.
18
EXLSERVICE HOLDINGS, INC.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS—(continued)
March 31, 2022
(In thousands, except per share amount and share count)
The fair values of the developed technology intangible assets were determined by using the “cost approach,” specifically the replacement cost method. The technology assets are being amortized on a straight-line basis (which approximates the economic pattern of benefits) over the estimated economic life of 3 years.
The goodwill recognized represents the acquired capabilities, operating synergies and other benefits expected to result from combining the acquired operations with the Company’s existing operations. The amount of goodwill recognized from Clairvoyant’s acquisition is not deductible for tax purposes. The goodwill has been assigned to the Company’s Analytics reportable segment based upon the Company’s assessment of nature of services rendered by Clairvoyant.
Acquisition-related costs are being expensed as incurred and are included in general and administrative expenses in the consolidated statements of income. The Company recognized acquisition-related costs of $134 and $761 during the three months ended and year ended March 31, 2022 and December 31, 2021, respectively.
The results of operations of the acquired business and the fair value of the acquired assets and assumed liabilities are included in the Company’s consolidated financial statements with effect from the date of the acquisition. The acquisition did not materially impact the Company's financial position, results of operations or cash flows, and therefore, the Company has not provided supplemental pro forma results.
Goodwill
The following table sets forth details of changes in goodwill by reportable segment of the Company:
Insurance | Healthcare | Emerging Business | Analytics | Total | |||||||||||||||||||||||||
Balance at January 1, 2022 | $ | 50,428 | $ | 21,942 | $ | 49,020 | $ | 282,512 | $ | 403,902 | |||||||||||||||||||
Measurement period adjustments | — | — | — | 1,148 | 1,148 | ||||||||||||||||||||||||
Currency translation adjustments | (116) | (12) | (361) | — | (489) | ||||||||||||||||||||||||
Balance at March 31, 2022 | $ | 50,312 | $ | 21,930 | $ | 48,659 | $ | 283,660 | $ | 404,561 |
During the fourth quarter of 2021, the Company performed its annual impairment test of goodwill for those reporting units that had goodwill recorded. Based on the results, the fair values of each of the Company’s reporting units exceeded their carrying value and the goodwill was not impaired.
As of March 31, 2022, the Company evaluated the continuing effects of COVID-19 and its impact on the global economy on each of the Company’s reporting units to assess whether there was a triggering event during the quarter requiring the Company to perform a goodwill impairment test. The Company considered certain improvements in current and forecasted economic and market conditions and qualitative factors, such as the Company’s performance in the first quarter and business forecasts for the remainder of the year, stock price movements and expansion plans. The Company reviewed key assumptions, including revisions of projected future revenues for reporting units against the results of the annual impairment test performed during the fourth quarter of 2021. The Company did not identify any triggers or indications of potential impairment for its reporting units as of March 31, 2022.
There can be no assurances that goodwill will not be impaired in future periods. Estimating the fair value of reporting units requires the use of estimates and significant judgments that are based on a number of factors including actual operating results. These estimates and judgements may not be within the control of the Company and accordingly it is reasonably possible that the judgments and estimates described above could change in future periods. The duration and severity of COVID-19 and continued market volatility is highly uncertain and, as such, the impact on cash flows, long-term debt-free net cash flow growth rate in the terminal year and discount rates are subject to significant judgments and may cause variability in the Company’s assessment of existence of any impairment. The Company continues to monitor the impacts of COVID-19 on the Company and significant changes in key assumptions that could result in future period impairment charges.
The recoverability of goodwill is dependent upon the continued growth of cash flows from the Company’s business activities. This growth is based on business forecasts and improvement in profitability of its reporting units. The Company continues to maintain its focus on cultivating long-term client relationships as well as attracting new clients.
19
EXLSERVICE HOLDINGS, INC.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS—(continued)
March 31, 2022
(In thousands, except per share amount and share count)
Intangible Assets
Information regarding the Company’s intangible assets is set forth below:
As of March 31, 2022 | |||||||||||||||||
Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | |||||||||||||||
Finite-lived intangible assets: | |||||||||||||||||
Customer relationships | $ | 98,266 | $ | (31,360) | $ | 66,906 | |||||||||||
Developed technology | 24,998 | (17,119) | 7,879 | ||||||||||||||
Trade names and trademarks | 1,700 | (1,085) | 615 | ||||||||||||||
Non-compete agreements | 300 | (22) | 278 | ||||||||||||||
$ | 125,264 | $ | (49,586) | $ | 75,678 | ||||||||||||
Indefinite-lived intangible assets: | |||||||||||||||||
Trade names and trademarks | $ | 900 | $ | — | $ | 900 | |||||||||||
Total intangible assets | $ | 126,164 | $ | (49,586) | $ | 76,578 |
As of December 31, 2021 | |||||||||||||||||
Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | |||||||||||||||
Finite-lived intangible assets: | |||||||||||||||||
Customer relationships | $ | 103,016 | $ | (33,018) | $ | 69,998 | |||||||||||
Developed technology | 25,040 | (15,850) | 9,190 | ||||||||||||||
Trade names and trademarks | 1,700 | (1,006) | 694 | ||||||||||||||
Non-compete agreements | 300 | — | 300 | ||||||||||||||
$ | 130,056 | $ | (49,874) | $ | 80,182 | ||||||||||||
Indefinite-lived intangible assets: | |||||||||||||||||
Trade names and trademarks | $ | 900 | $ | — | $ | 900 | |||||||||||
Total intangible assets | $ | 130,956 | $ | (49,874) | $ | 81,082 |
The amortization expense recognized in the unaudited consolidated statements of income was as follows:
Three months ended March 31, | |||||||||||
2022 | 2021 | ||||||||||
Amortization expense | $ | 4,486 | $ | 3,361 |
The remaining weighted average life of intangible assets is as follows:
(in years) | |||||
Customer relationships | 6.2 | ||||
Developed technology | 1.8 | ||||
Trade names and trademarks (Finite lived) | 2.2 | ||||
Non-compete agreements | 3.7 |
20
EXLSERVICE HOLDINGS, INC.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS—(continued)
March 31, 2022
(In thousands, except per share amount and share count)
Estimated future amortization expense related to finite-lived intangible assets as of March 31, 2022 was as follows: | |||||
2022 (April 1 - December 31) | $ | 12,514 | |||
2023 | 14,464 | ||||
2024 | 11,962 | ||||
2025 | 10,534 | ||||
2026 | 10,193 | ||||
2027 and thereafter | 16,011 | ||||
Total | $ | 75,678 |
10. Other Current Assets
Other current assets consist of the following:
As of | |||||||||||
March 31, 2022 | December 31, 2021 | ||||||||||
Receivables from statutory authorities | $ | 14,509 | $ | 18,023 | |||||||
Derivative instruments | 7,399 | 8,682 | |||||||||
Advances to suppliers | 991 | 1,464 | |||||||||
Deferred contract fulfillment costs | 1,587 | 1,483 | |||||||||
Contract assets | 1,140 | 1,319 | |||||||||
Interest accrued on term deposits | 665 | 892 | |||||||||
Others | 2,086 | 2,146 | |||||||||
Other current assets | $ | 28,377 | $ | 34,009 |
11. Other Assets
Other assets consist of the following:
As of | |||||||||||
March 31, 2022 | December 31, 2021 | ||||||||||
Lease deposits | $ | 9,772 | $ | 9,649 | |||||||
Deposits with statutory authorities | 7,277 | 6,417 | |||||||||
Deferred contract fulfillment costs | 5,848 | 4,312 | |||||||||
Derivative instruments | 5,531 | 6,307 | |||||||||
Contract assets | 1,010 | 1,205 | |||||||||
Receivable from Statutory authorities | 223 | 222 | |||||||||
Term deposits | 184 | 186 | |||||||||
Others | 2,370 | 2,071 | |||||||||
Other assets | $ | 32,215 | $ | 30,369 |
21
EXLSERVICE HOLDINGS, INC.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS—(continued)
March 31, 2022
(In thousands, except per share amount and share count)
12. Accrued Expenses and Other Current Liabilities
Accrued expenses and other current liabilities consist of the following:
As of | |||||||||||
March 31, 2022 | December 31, 2021 | ||||||||||
Accrued expenses | $ | 45,626 | $ | 44,405 | |||||||
Payable to statutory authorities | 28,077 | 13,902 | |||||||||
Client liabilities | 6,183 | 6,097 | |||||||||
Accrued capital expenditures | 1,891 | 8,630 | |||||||||
Derivative instruments | 1,774 | 1,852 | |||||||||
Interest payable | 272 | 252 | |||||||||
137 | 141 | ||||||||||
Other current liabilities | 2,951 | 1,071 | |||||||||
Accrued expenses and other current liabilities | $ | 86,911 | $ | 76,350 |
13. Other Non-Current Liabilities
Other non-current liabilities consist of the following:
As of | |||||||||||
March 31, 2022 | December 31, 2021 | ||||||||||
Retirement benefits | $ | 10,518 | $ | 9,604 | |||||||
Contingent consideration | 6,600 | 9,000 | |||||||||
Deferred transition revenue | 2,069 | 995 | |||||||||
Derivative instruments | 1,613 | 1,785 | |||||||||
Unrecognized tax benefits | 2,056 | 1,068 | |||||||||
237 | 229 | ||||||||||
Others | 103 | 120 | |||||||||
Other non-current liabilities | $ | 23,196 | $ | 22,801 |
14. Accumulated Other Comprehensive Income/(Loss)
Accumulated other comprehensive income/(loss) (“AOCI”) consists of actuarial gain/(loss) on retirement benefits and foreign currency translation adjustments. In addition, the Company enters into foreign currency exchange contracts, which are designated as cash flow hedges and net investment hedges in accordance with ASC 815. Cumulative changes in the fair values of these foreign currency exchange contracts are recognized in AOCI on the Company's unaudited consolidated balance sheets. Upon settlement of foreign exchange contracts designated as cash flow hedges, fair value changes are reclassified from AOCI to net income, whereas such fair value changes related to net investment hedges are included in net income when a foreign operation is disposed or partially disposed. The balances as of March 31, 2022 and 2021 are as follows:
22
EXLSERVICE HOLDINGS, INC.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS—(continued)
March 31, 2022
(In thousands, except per share amount and share count)
Accumulated Other Comprehensive Income/(Loss) | |||||||||||||||||||||||
Foreign currency translation loss | Unrealized gain on cash flow hedges | Retirement benefits | Total | ||||||||||||||||||||
Balance as of January 1, 2022 | $ | (95,437) | $ | 8,420 | $ | (2,457) | $ | (89,474) | |||||||||||||||
Losses recognized during the period | (7,445) | (517) | — | (7,962) | |||||||||||||||||||
Reclassification to net income (1) | — | (1,989) | 155 | (1,834) | |||||||||||||||||||
Income tax effects (2) | 499 | 512 | (47) | 964 | |||||||||||||||||||
Accumulated other comprehensive income/(loss) as of March 31, 2022 | $ | (102,383) | $ | 6,426 | $ | (2,349) | $ | (98,306) | |||||||||||||||
Balance as of January 1, 2021 | $ | (86,185) | $ | 13,799 | $ | (2,598) | $ | (74,984) | |||||||||||||||
Gains / (losses) recognized during the period | (1,911) | 568 | — | (1,343) | |||||||||||||||||||
Reclassification to net income (1) | — | (2,829) | 179 | (2,650) | |||||||||||||||||||
Income tax effects (2) | 284 | (9) | (51) | 224 | |||||||||||||||||||
Accumulated other comprehensive income/(loss) as of March 31, 2021 | $ | (87,812) | $ | 11,529 | $ | (2,470) | $ | (78,753) |
1.Refer to Note 16 - Derivatives and Hedge Accounting and Note 19 - Employee Benefit Plans to the unaudited consolidated financial statements for reclassification to net income.
2.These are income tax effects recognized on cash flow hedges, retirement benefits and foreign currency translation gains / (losses). Refer to Note 21 - Income Taxes to the unaudited consolidated financial statements.
23
EXLSERVICE HOLDINGS, INC.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS—(continued)
March 31, 2022
(In thousands, except per share amount and share count)
15. Fair Value Measurements
Assets and Liabilities Measured at Fair Value
The following table sets forth the Company’s assets and liabilities that were accounted for at fair value as of March 31, 2022 and December 31, 2021:
Quoted Prices in Active Markets for Identical Assets | Significant Other Observable Inputs | Significant Other Unobservable Inputs | |||||||||||||||||||||
As of March 31, 2022 | (Level 1) | (Level 2) | (Level 3) | Total | |||||||||||||||||||
Assets | |||||||||||||||||||||||
Cash and cash equivalents (money market funds)* | $ | 137 | $ | — | $ | — | $ | 137 | |||||||||||||||
Mutual funds** | 109,438 | — | — | 109,438 | |||||||||||||||||||
Derivative financial instruments | — | 12,930 | — | 12,930 | |||||||||||||||||||
Total | $ | 109,575 | $ | 12,930 | $ | — | $ | 122,505 | |||||||||||||||
Liabilities | |||||||||||||||||||||||
Derivative financial instruments | $ | — | $ | 3,387 | $ | — | $ | 3,387 | |||||||||||||||
Contingent consideration*** | — | — | 9,000 | 9,000 | |||||||||||||||||||
Total | $ | — | $ | 3,387 | $ | 9,000 | $ | 12,387 | |||||||||||||||
Quoted Prices in Active Markets for Identical Assets | Significant Other Observable Inputs | Significant Other Unobservable Inputs | |||||||||||||||||||||
As of December 31, 2021 | (Level 1) | (Level 2) | (Level 3) | Total | |||||||||||||||||||
Assets | |||||||||||||||||||||||
Cash and cash equivalents (money market funds)* | $ | 5,374 | $ | — | $ | — | $ | 5,374 | |||||||||||||||
Mutual funds** | 127,551 | — | — | 127,551 | |||||||||||||||||||
Derivative financial instruments | — | 14,989 | — | 14,989 | |||||||||||||||||||
Total | $ | 132,925 | $ | 14,989 | $ | — | $ | 147,914 | |||||||||||||||
Liabilities | |||||||||||||||||||||||
Derivative financial instruments | $ | — | $ | 3,637 | $ | — | $ | 3,637 | |||||||||||||||
Contingent consideration*** | — | — | 9,000 | 9,000 | |||||||||||||||||||
Total | $ | — | $ | 3,637 | $ | 9,000 | $ | 12,637 |
* Represents money market funds which are carried at the fair value option under ASC 825 “Financial Instruments”.
** Represents those short-term investments which are carried at the fair value option under ASC 825 “Financial Instruments”.
*** Contingent consideration is presented under “Accrued Expenses and Other Current Liabilities” and “Other Non-Current Liabilities,” as applicable, in the consolidated balance sheets.
Derivative Financial Instruments:
The Company’s derivative financial instruments consist of foreign currency forward exchange contracts. Fair values for derivative financial instruments are based on independent sources including highly rated financial institutions and are classified
24
EXLSERVICE HOLDINGS, INC.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS—(continued)
March 31, 2022
(In thousands, except per share amount and share count)
as Level 2. Refer to Note 16 - Derivatives and Hedge Accounting to the unaudited consolidated financial statements for further details.
Fair Value of Contingent Consideration:
The fair value measurement of contingent consideration is determined using Level 3 inputs. The Company’s contingent consideration represents a component of the total purchase consideration for its acquisition of Clairvoyant. The measurement is calculated using unobservable inputs based on the Company’s own assessment of achievement of certain performance goals by Clairvoyant during 2022 and 2023 calendar years. The Company estimated the fair value of the contingent consideration to be $9,000, based on Monte Carlo simulation model and scenario-based method.
Financial Instruments Not Carried at Fair Value:
The Company’s other financial instruments not carried at fair value consist primarily of cash and cash equivalents (except investments in money market funds, as disclosed above), short-term investments (except investments in mutual funds, as disclosed above), restricted cash, accrued interest on term deposits, accrued capital expenditures, accrued expenses and interest payable on borrowings for which fair values approximate their carrying amounts due to their short-term nature. The carrying value of the Company’s outstanding revolving credit facility approximates its fair value because the Company’s interest rate yield is near current market rates for comparable debt instruments.
16. Derivatives and Hedge Accounting
The Company uses derivative instruments and hedging transactions to mitigate exposure to foreign currency fluctuation risks associated with forecasted transactions denominated in certain foreign currencies so as to minimize earnings and cash flow volatility associated with changes in foreign currency exchange rates. The Company’s derivative financial instruments are largely forward foreign exchange contracts that are designated as effective hedges and that qualify as cash flow hedges under ASC 815. The Company had outstanding cash flow hedges totaling $566,940 as of March 31, 2022 and $514,580 as of December 31, 2021.
Changes in the fair value of these cash flow hedges are recorded as a component of accumulated other comprehensive income/(loss), net of tax, until the hedged transactions occurs. The resultant foreign exchange gain/(loss) upon settlement of these cash flow hedges is recorded along with the underlying hedged item in the same line of unaudited consolidated statements of income as a part of “Cost of revenues,” “General and administrative expenses,” “Selling and marketing expenses,” and “Depreciation and amortization expense,” as applicable.
The Company evaluates hedge effectiveness at the time a contract is entered into as well as on an ongoing basis. For hedging positions that are discontinued because the forecasted transaction is not expected to occur by the end of the originally specified period, any related amounts recorded in equity are reclassified to earnings.
The Company estimates that approximately $5,443 of derivative gains, net, excluding tax effects, included in AOCI, representing changes in the value of cash flow hedges, could be reclassified into earnings within the next twelve months based on exchange rates prevailing as of March 31, 2022. At March 31, 2022, the maximum outstanding term of the cash flow hedges was approximately 39 months.
The Company also enters into foreign currency forward contracts to economically hedge its intercompany balances and other monetary assets and liabilities denominated in currencies other than functional currencies, against the risk of foreign currency fluctuations associated with remeasurement of such assets and liabilities to functional currency. These derivatives do not qualify as fair value hedges under ASC 815. Changes in the fair value of these derivatives are recognized in the unaudited consolidated statements of income and are included in the foreign exchange gain/(loss) line item. The Company’s primary exchange rate exposure is with the Indian rupee, the U.K. pound sterling (GBP) and the Philippine peso. The Company also has exposure to Colombian pesos (COP), Czech koruna, the Euro (EUR), South African ZAR, the Australian dollar (AUD) and other local currencies in which it operates. Outstanding foreign currency forward contracts amounted to USD 163,442, GBP 7,948 and EUR 1,630 as of March 31, 2022 and USD 134,612, GBP 6,763, EUR 1,343 and COP 2,541,902 as of December 31, 2021.
The Company uses forward contracts designated as net investment hedges to hedge the foreign currency risks related to our investments in foreign subsidiaries. Gains and losses on these net investment hedges are recognized in AOCI as part of foreign currency translation adjustments.
25
EXLSERVICE HOLDINGS, INC.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS—(continued)
March 31, 2022
(In thousands, except per share amount and share count)
All of the assets and liabilities related to our foreign exchange forward contracts are subject to master netting arrangements with each individual counterparty. These master netting arrangements generally provide for net settlement of all outstanding contracts with the counterparty in the case of an event of default or a termination event. We have presented all of the assets and liabilities related to our foreign exchange forward contracts on a gross basis, with no offsets, in our unaudited consolidated statements of financial position. There is no financial collateral (including cash collateral) provided or received by us related to our foreign exchange forward contracts.
The following tables set forth the fair value of the foreign currency exchange contracts and their location on the unaudited consolidated financial statements:
Derivatives designated as hedging instruments: | As of | |||||||||||||
Foreign currency exchange contracts | March 31, 2022 | December 31, 2021 | ||||||||||||
Other current assets | $ | 7,198 | $ | 8,669 | ||||||||||
Other assets | $ | 5,531 | $ | 6,307 | ||||||||||
Accrued expenses and other current liabilities | $ | 1,755 | $ | 1,324 | ||||||||||
Other non-current liabilities | $ | 1,613 | $ | 1,785 | ||||||||||
Derivatives not designated as hedging instruments: | As of | |||||||||||||
Foreign currency exchange contracts | March 31, 2022 | December 31, 2021 | ||||||||||||
Other current assets | $ | 201 | $ | 13 | ||||||||||
Accrued expenses and other current liabilities | $ | 19 | $ | 528 |
The following tables set forth the effect of foreign currency exchange contracts on accumulated other comprehensive income/(loss) and the unaudited consolidated statements of income for the three months ended March 31, 2022 and 2021:
Three months ended March 31, | ||||||||||||||
Forward Exchange Contracts: | 2022 | 2021 | ||||||||||||
Unrealized gain/(loss) recognized in AOCI | ||||||||||||||
Derivatives in cash flow hedging relationships | $ | (517) | $ | 568 | ||||||||||
Gain/(loss) recognized in unaudited consolidated statements of income | ||||||||||||||
Derivatives not designated as hedging instruments | $ | (899) | $ | 215 |
26
EXLSERVICE HOLDINGS, INC.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS—(continued)
March 31, 2022
(In thousands, except per share amount and share count)
Location and amount of gain/(loss) recognized in unaudited consolidated statements of income for cash flow hedging relationships and derivatives not designated as hedging instruments | ||||||||||||||||||||||||||
Three months ended March 31, | ||||||||||||||||||||||||||
2022 | 2021 | |||||||||||||||||||||||||
As per unaudited consolidated statements of income | Gain on foreign currency exchange contracts | As per unaudited consolidated statements of income | Gain on foreign currency exchange contracts | |||||||||||||||||||||||
Cash flow hedging relationships | ||||||||||||||||||||||||||
Location in unaudited consolidated statements of income where gain was reclassed from AOCI | ||||||||||||||||||||||||||
Cost of revenues | $ | 207,516 | $ | 1,583 | $ | 158,821 | $ | 2,424 | ||||||||||||||||||
General and administrative expenses | $ | 39,945 | 294 | $ | 30,703 | 252 | ||||||||||||||||||||
Selling and marketing expenses | $ | 24,170 | 14 | $ | 18,235 | 13 | ||||||||||||||||||||
Depreciation and amortization expense | $ | 13,602 | 98 | $ | 12,101 | 140 | ||||||||||||||||||||
Total before tax | 1,989 | 2,829 | ||||||||||||||||||||||||
Income tax expense relating to above | (515) | (389) | ||||||||||||||||||||||||
Net of tax | $ | 1,474 | $ | 2,440 | ||||||||||||||||||||||
Derivatives not designated as hedging instruments | ||||||||||||||||||||||||||
Location in unaudited consolidated statements of income where gain/(loss) was recognized | ||||||||||||||||||||||||||
Foreign exchange gain/(loss), net | $ | 1,756 | $ | (899) | $ | 434 | $ | 215 | ||||||||||||||||||
$ | 1,756 | $ | (899) | $ | 434 | $ | 215 |
17. Borrowings
The following tables summarizes the Company’s debt position as of March 31, 2022 and December 31, 2021:
As of March 31, 2022 | As of December 31, 2021 | |||||||||||||||||||||||||
Revolving Credit Facility | Total | Revolving Credit Facility | Total | |||||||||||||||||||||||
Current portion of long-term borrowings | $ | 35,000 | $ | 35,000 | $ | 260,016 | $ | 260,016 | ||||||||||||||||||
Long-term borrowings | $ | 260,000 | $ | 260,000 | $ | — | $ | — | ||||||||||||||||||
Total borrowings | $ | 295,000 | $ | 295,000 | $ | 260,016 | $ | 260,016 |
Unamortized debt issuance costs for the Company’s revolving Credit Facility of $198 and $232 as of March 31, 2022 and December 31, 2021, respectively, are presented under “Other current assets” and “Other assets,” as applicable in the consolidated balance sheets.
27
Credit Agreement
The Company held a $300,000 revolving credit facility pursuant to its credit agreement (the “Credit Agreement”), dated as of November 21, 2017 with certain lenders and Citibank N.A. as Administrative Agent (the “Credit Facility”). The Credit Facility had a maturity date of November 21, 2022 and was voluntarily pre-payable from time to time without premium or penalty. On April 18, 2022, the Company entered into an Amendment and Restatement Agreement with Citibank, N.A. as Administrative Agent and certain lenders (the “2022 Credit Agreement”). Refer to Note 24 – Subsequent Events to the unaudited consolidated financial statements.
The Credit Facility carried an effective interest rate as shown below:
Three months ended March 31 | |||||||||||
2022 | 2021 | ||||||||||
Effective Interest Rate | 1.3 | % | 2.0 | % |
As of March 31, 2022 and December 31, 2021, the Company was in compliance with all financial and non-financial covenants listed under the Credit Agreement.
Convertible Senior Notes
On October 1, 2018, the Company entered into an investment agreement (the “Investment Agreement”) with Orogen Echo LLC (the “Purchaser”), an affiliate of The Orogen Group LLC, relating to the issuance to the Purchaser of $150,000, in an aggregate principal amount (the “Notes”). The Notes carried interest at a rate of 3.5% per annum, payable semi-annually in arrears in cash on April 1 and October 1 of each year. The Notes were convertible at an initial conversion rate of 13.3333 shares of the common stock per one thousand dollar principal amount of the Notes (which represented an initial conversion price of approximately $75 per share). The Company had the option to redeem the principal amount of the Notes, at its option, if the closing sale price of the common stock exceeded 150% of the then-current conversion price for 20 or more trading days in the 30 consecutive trading day period preceding the Company’s exercise of this redemption right (including the trading day immediately prior to the date of the notice of redemption).
On August 27, 2021, the Company entered into a Payoff and Termination Agreement with the Purchaser, pursuant to which the Company prepaid and settled its outstanding obligations under the Notes, by electing a combination of cash and shares of the Company’s common stock. During the three months ended March 31, 2021, the Company recognized interest expense and amortization of debt discount of $1,986 on the Notes.
Expected payments for all of the Company's borrowings as of March 31, 2022 were as follows:
Revolving Credit Facility | Interest Payments | ||||||||||
2022 (April 1 - December 31) | $ | 35,000 | $ | 2,723 | |||||||
2023 | — | 3,362 | |||||||||
2024 | — | 3,362 | |||||||||
2025 | — | 3,362 | |||||||||
2026 | — | 3,362 | |||||||||
2027 and thereafter | 260,000 | 419 | |||||||||
Total | $ | 295,000 | $ | 16,590 | |||||||
Letters of Credit
In the ordinary course of business, the Company provides standby letters of credit to third parties primarily for facility leases. As of March 31, 2022 and December 31, 2021, the Company had outstanding letters of credit of $461, each, that were not recognized in the consolidated balance sheets.
28
18. Capital Structure
Common Stock
The Company has one class of common stock outstanding.
The Company purchased shares of common stock from employees in connection with withholding tax payments related to the vesting of restricted stock units and performance-based restricted stock units, as below:
Shares repurchased | Total consideration | Weighted average purchase price per share (1) | |||||||||||||||
Three months ended March 31, 2022 | 27,219 | $ | 3,191 | $ | 117.23 | ||||||||||||
Three months ended March 31, 2021 | 25,450 | $ | 2,015 | $ | 79.18 |
On December 16, 2019, the Company’s Board of Directors authorized a $200,000 common stock repurchase program beginning January 1, 2020 through December 31, 2022 (the "2019 Repurchase Program").
On October 5, 2021, the Company’s Board of Directors authorized a $300,000 common stock repurchase program beginning January 1, 2022 (the “2022 Repurchase Program”), and terminated the 2019 Repurchase Program on December 31, 2021.
Under the 2022 Repurchase Program and 2019 Repurchase Program, shares may be purchased by the Company from time to time from the open market and through private transactions, or otherwise, as determined by the Company’s management as market conditions warrant. Repurchases may be discontinued at any time by the management.
The Company purchased shares of its common stock, including commissions, under repurchase programs, as below:
Shares repurchased | Total consideration | Weighted average purchase price per share (1) | |||||||||||||||
Three months ended March 31, 2022 | 221,333 | $ | 28,194 | $ | 127.38 | ||||||||||||
Three months ended March 31, 2021 | 313,032 | $ | 27,000 | $ | 86.25 |
(1) The weighted average purchase price per share was the closing price of the Company's share of common stock on the Nasdaq Global Select Market on the trading day prior to the vesting date of the shares of restricted stock.
Repurchased shares have been recorded as treasury shares and will be held until the Company’s Board of Directors designates that these shares be retired or used for other purposes.
19. Employee Benefit Plans
The Company’s Gratuity Plan in India (the "India Plan") provides for a lump sum payment to vested employees on retirement or upon termination of employment in an amount based on the respective employee’s salary and years of employment with the Company. In addition, the Company’s subsidiary operating in the Philippines conforms to the minimum regulatory benefit, which provide for lump sum payment to vested employees on retirement from employment in an amount based on the respective employee’s salary and years of employment with the Company (the "Philippines Plan"). Liabilities with regard to the India Plan and the Philippines Plan are determined by actuarial valuation using the projected unit credit method. Current service costs for these Plans are accrued in the year to which they relate. Actuarial gains or losses or prior service costs, if any, resulting from amendments to the plans are recognized and amortized over the remaining period of service of the employees.
29
EXLSERVICE HOLDINGS, INC.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS—(continued)
March 31, 2022
(In thousands, except per share amount and share count)
Components of net periodic benefit costs, were as follows:
Three months ended March 31, | |||||||||||
2022 | 2021 | ||||||||||
Service cost | $ | 990 | $ | 889 | |||||||
Interest cost | 323 | 235 | |||||||||
Expected return on plan assets | (228) | (201) | |||||||||
Amortization of actuarial loss, gross of tax | 155 | 179 | |||||||||
Net gratuity cost | $ | 1,240 | $ | 1,102 | |||||||
Income tax effects on amortization of actuarial loss | (47) | (51) | |||||||||
Amortization of actuarial loss, net of tax | $ | 108 | $ | 128 |
The India Plan is partially funded whereas the Philippines plan is unfunded. The Company makes annual contributions to the employees' gratuity fund of the India Plan established with Life Insurance Corporation of India and HDFC Standard Life Insurance Company. Fund managers manage these funds and calculate the annual contribution required to be made by the Company and manage the India Plan, including any required payouts. These funds are managed on a cash accumulation basis and interest is declared retrospectively on March 31 of each year. The Company expects to earn a return of approximately 7.2% per annum on the India Plan for the year ended December 31, 2022.
Change in Plan Assets | ||||||||
Plan assets at January 1, 2022 | $ | 13,605 | ||||||
Actual return | 224 | |||||||
Employer contribution | — | |||||||
Benefits paid | (420) | |||||||
Effect of exchange rate changes | (260) | |||||||
Plan assets at March 31, 2022 | $ | 13,149 |
The Company maintains several 401(k) plans (the “401(k) Plans”) under Section 401(k) of the Internal Revenue Code of 1986, as amended (the “Code”), covering all eligible employees, as defined in the Code as a defined contribution plan. The Company may make discretionary contributions of up to a maximum of 4.0% of employee compensation within certain limits.
The Company's accrual for contributions to the 401(k) Plans were as follows:
Three months ended March 31, | |||||||||||
2022 | 2021 | ||||||||||
Contribution to the 401(k) Plans | $ | 2,017 | $ | 1,299 |
The Company's contribution for various defined benefit plans on behalf of employees in India, the Philippines, the Czech Republic, South Africa, Colombia, Australia and Singapore were as follows:
Three months ended March 31, | |||||||||||
2022 | 2021 | ||||||||||
Contributions to the defined benefit plans | $ | 4,213 | $ | 3,294 |
20. Leases
The Company conducts its operations using facilities leased under operating lease agreements that expire at various dates. The Company finances its use of certain motor vehicles and other equipment under various lease arrangements provided by financial institutions. The lease agreements do not contain any covenants to impose any restrictions except for market-standard practice for similar lease arrangements.
30
EXLSERVICE HOLDINGS, INC.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS—(continued)
March 31, 2022
(In thousands, except per share amount and share count)
The Company had performed an evaluation of its contracts with suppliers in accordance with Topic 842, Leases, and had determined that, except for leases for office facilities, motor vehicles and other equipment as described above, none of the Company’s contracts contain a lease. In assessment of the lease term, the Company considers the extension option as part of its lease term for those lease arrangements where the Company is reasonably certain of availing the extension option. As part of the Company’s effort to moderate the impact of COVID-19, the Company continued to evaluate its office facilities to determine where it can exit, consolidate, or otherwise optimize its use of office space. The Company recognizes changes to the lease term by remeasuring lease liabilities as of the date of such modification with the resultant adjustment to the ROU assets.
The impact of COVID-19 on the economic environment is uncertain and has caused variability in the determination of the incremental borrowing rate and extension option, which have an impact on measurement of lease liabilities and ROU assets.
Supplemental balance sheet information
As of | |||||||||||
March 31, 2022 | December 31, 2021 | ||||||||||
Operating Lease | |||||||||||
Operating lease right-of-use assets | $ | 75,147 | $ | 76,692 | |||||||
Operating lease liabilities - Current | $ | 19,308 | $ | 18,487 | |||||||
Operating lease liabilities - Non-current | 66,173 | 68,506 | |||||||||
Total operating lease liabilities | $ | 85,481 | $ | 86,993 | |||||||
Finance Lease | |||||||||||
Property and equipment, gross | $ | 2,489 | $ | 2,685 | |||||||
Accumulated depreciation | (2,136) | (2,339) | |||||||||
Property and equipment, net | $ | 353 | $ | 346 | |||||||
Finance lease liabilities - Current | $ | 137 | $ | 141 | |||||||
Finance lease liabilities - Non-current | 237 | 229 | |||||||||
Total finance lease liabilities | $ | 374 | $ | 370 |
Finance lease liabilities are presented as a part of “Accrued expenses and other current liabilities” and “Other non-current liabilities,” as applicable, in the Company’s unaudited consolidated balance sheets.
The components of lease cost, which are included in the Company's unaudited consolidated statements of income, are as follows:
Lease cost | Three months ended March 31, 2022 | Three months ended March 31, 2021 | |||||||||
Finance lease: | |||||||||||
Amortization of right-of-use assets | $ | 38 | $ | 52 | |||||||
Interest on lease liabilities | 14 | 17 | |||||||||
$ | 52 | $ | 69 | ||||||||
Operating lease(a) | 6,043 | 6,761 | |||||||||
Variable lease costs | 1,121 | 1,840 | |||||||||
$ | 7,164 | $ | 8,601 | ||||||||
Total lease cost | $ | 7,216 | $ | 8,670 |
(a) Includes short-term leases, which are immaterial.
31
EXLSERVICE HOLDINGS, INC.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS—(continued)
March 31, 2022
(In thousands, except per share amount and share count)
Supplemental cash flow and other information related to leases are as follows:
Three months ended March 31, | |||||||||||
2022 | 2021 | ||||||||||
Cash payments for amounts included in the measurement of lease liabilities : | |||||||||||
Operating cash outflows for operating leases | $ | 6,005 | $ | 6,868 | |||||||
Operating cash outflows for finance leases | $ | 14 | $ | 17 | |||||||
Financing cash outflows for finance leases | $ | 39 | $ | 57 | |||||||
Right-of-use assets obtained in exchange for new operating lease liabilities | $ | 3,834 | $ | 2,054 | |||||||
Right-of-use assets obtained in exchange for new finance lease liabilities | $ | 50 | $ | 10 | |||||||
Weighted-average remaining lease term (in years) | |||||||||||
Finance lease | 2.1 years | 1.7 years | |||||||||
Operating lease | 5.6 years | 6.2 years | |||||||||
Weighted-average discount rate | |||||||||||
Finance lease | 14.6 | % | 10.7 | % | |||||||
Operating lease | 7.0 | % | 7.3 | % |
The Company determines the incremental borrowing rate by adjusting the benchmark reference rates, with appropriate financing spreads applicable to the respective geographies where the leases were entered and lease specific adjustments for the effects of collateral.
The Company modified certain of its operating leases, resulting in an increase of its lease liabilities by $367 and $169 during the three months ended March 31, 2022 and 2021, respectively, with a corresponding adjustment to ROU assets.
As of March 31, 2022 and December 31, 2021, the Company did not have any significant leases that have not yet commenced but that create significant rights and obligations for the Company.
Maturities of lease liabilities as of March 31, 2022 were as follows:
Operating Leases | Finance Leases | ||||||||||
2022 (April 1 - December 31) | $ | 18,480 | $ | 142 | |||||||
2023 | 23,220 | 164 | |||||||||
2024 | 18,377 | 91 | |||||||||
2025 | 11,619 | 42 | |||||||||
2026 | 9,306 | 20 | |||||||||
2027 and thereafter | 24,940 | — | |||||||||
Total lease payments | $ | 105,942 | $ | 459 | |||||||
Less: Imputed interest | 20,461 | 85 | |||||||||
Present value of lease liabilities | $ | 85,481 | $ | 374 |
32
EXLSERVICE HOLDINGS, INC.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS—(continued)
March 31, 2022
(In thousands, except per share amount and share count)
Maturities of lease liabilities as of December 31, 2021 were as follows:
Operating Leases | Finance Leases | ||||||||||
2022 | $ | 24,020 | $ | 185 | |||||||
2023 | 22,666 | 147 | |||||||||
2024 | 17,745 | 72 | |||||||||
2025 | 10,741 | 34 | |||||||||
2026 | 8,395 | 17 | |||||||||
2027 and thereafter | 25,198 | — | |||||||||
Total lease payments | $ | 108,765 | $ | 455 | |||||||
Less: Imputed interest | 21,772 | 85 | |||||||||
Present value of lease liabilities | $ | 86,993 | $ | 370 |
21. Income Taxes
The Company determines the tax provision for interim periods using an estimate of its annual effective tax rate. Each quarter, the Company updates its estimate of annual effective tax rate, and if its estimated tax rate changes, the Company makes a cumulative adjustment. The impact of COVID-19 on the economic environment is uncertain and may change the annual effective tax rate, which could impact tax expense.
The Company's effective tax rate increased from 21.9% during the three months ended March 31, 2021 to 23.7% during the three months ended March 31, 2022. The Company recorded income tax expense of $11,202 and $8,958 for the three months ended March 31, 2022 and 2021, respectively. The increase in the income tax expense was primarily as a result of higher profit during the three months ended March 31, 2022 compared to the three months ended March 31, 2021, and an increase in non-deductible expenses, partially offset by higher excess tax benefits during the three months ended March 31, 2022.
Income tax (deferred) recognized in AOCI were as follows:
Three months ended March 31, | |||||||||||
2022 | 2021 | ||||||||||
Deferred taxes benefit / (expense) recognized on: | |||||||||||
Unrealized gain/(loss) on cash flow hedges | $ | (3) | $ | (398) | |||||||
Reclassification adjustment for cash flow hedges | 515 | 389 | |||||||||
Reclassification adjustment for retirement benefits | (47) | (51) | |||||||||
Foreign currency translation loss | 499 | 284 | |||||||||
Total Income tax benefit recognized in AOCI | $ | 964 | $ | 224 |
22. Stock-Based Compensation
The following costs related to the Company’s stock-based compensation plan are included in the unaudited consolidated statements of income:
Three months ended March 31, | |||||||||||
2022 | 2021 | ||||||||||
Cost of revenues | $ | 2,641 | $ | 1,536 | |||||||
General and administrative expenses | 4,395 | 3,298 | |||||||||
Selling and marketing expenses | 4,188 | 2,998 | |||||||||
Total | $ | 11,224 | $ | 7,832 | |||||||
Income tax benefit related to share-based compensation, including excess tax benefits | $ | 2,806 | $ | 2,358 |
33
EXLSERVICE HOLDINGS, INC.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS—(continued)
March 31, 2022
(In thousands, except per share amount and share count)
As of March 31, 2022, the Company had 1,256,384 shares available for grant under the 2018 Omnibus Incentive Plan.
Stock Options
Stock option activity under the Company’s stock-based compensation plans is shown below:
Number of Options | Weighted-Average Exercise Price | Aggregate Intrinsic Value | Weighted-Average Remaining Contractual Life (Years) | ||||||||||||||||||||
Outstanding at December 31, 2021 | 3,093 | $ | 27.62 | $ | 362 | 2.0 | |||||||||||||||||
Granted | — | — | — | — | |||||||||||||||||||
Exercised | — | — | — | — | |||||||||||||||||||
Forfeited | — | — | — | — | |||||||||||||||||||
Outstanding at March 31, 2022 | 3,093 | $ | 27.62 | $ | 358 | 1.8 | |||||||||||||||||
Vested and exercisable at March 31, 2022 | 3,093 | $ | 27.62 | $ | 358 | 1.8 |
Restricted Stock Units
Restricted stock unit activity under the Company’s stock-based compensation plans is shown below:
Restricted Stock Units | |||||||||||
Number | Weighted-Average Fair Value | ||||||||||
Outstanding at December 31, 2021* | 982,187 | $ | 81.61 | ||||||||
Granted | 370,958 | 119.08 | |||||||||
Vested | (286,463) | 72.62 | |||||||||
Forfeited | (11,413) | 95.72 | |||||||||
Outstanding at March 31, 2022* | 1,055,269 | $ | 97.07 |
* As of March 31, 2022 and December 31, 2021 restricted stock units vested for which the underlying common stock is yet to be issued are 163,130 and 162,481 respectively.
As of March 31, 2022, unrecognized compensation cost of $92,797 is expected to be expensed over a weighted average period of 2.9 years.
Performance Based Stock Awards
Under the 2018 Plan, the Company grants performance-based restricted stock units (“PRSUs”) to executive officers and other specified employees. During the three months ended March 31, 2022, the Company granted 40% of each award recipient’s equity grants in the form of PRSUs that cliff vest at the end of a three-year period based on an aggregated revenue target for a three year period. The remaining 60% of each award recipient’s equity grants are PRSUs that are based on a market condition that is contingent on the Company's meeting the total shareholder return relative to a group of peer companies specified under the program measured over a three-year performance period. However, the features of the equity incentive compensation program are subject to change by the Compensation Committee of our Board of Directors. The award recipient may earn up to two hundred percent (200%) of the PRSUs granted based on the actual achievement of targets.
34
EXLSERVICE HOLDINGS, INC.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS—(continued)
March 31, 2022
(In thousands, except per share amount and share count)
Performance restricted stock unit activity under the Company’s stock plans is shown below:
Revenue Based PRSUs | Market Condition Based PRSUs | ||||||||||||||||||||||
Number | Weighted-Average Fair Value | Number | Weighted-Average Fair Value | ||||||||||||||||||||
Outstanding at December 31, 2021 | 58,864 | $ | 78.29 | 172,042 | $ | 113.74 | |||||||||||||||||
Granted | 52,702 | 119.98 | 79,001 | 155.67 | |||||||||||||||||||
Vested | — | — | — | — | |||||||||||||||||||
Forfeited | — | — | — | — | |||||||||||||||||||
Outstanding at March 31, 2022 | 111,566 | $ | 97.98 | 251,043 | $ | 126.93 |
As of March 31, 2022, unrecognized compensation cost of $33,048 is expected to be expensed over a weighted average period of 2.3 years.
The impact of COVID-19 on the economic environment is uncertain and has caused variability in the estimation of number of performance based restricted stock units that will eventually vest and the related compensation cost to be recognized in the unaudited consolidated statements of income.
23. Commitments and Contingencies
Capital Commitments
At March 31, 2022, the Company had committed to spend approximately $6,300 under agreements to purchase property and equipment. This amount is net of capital advances paid which are recognized in the unaudited consolidated balance sheets as “Capital work in progress” under “Property and equipment, net.”
Other Commitments
Certain units of the Company’s Indian subsidiaries were established as 100% Export-Oriented units or under the Software Technology Parks of India (STPI) or Special Economic Zone (SEZ) scheme promulgated by the Government of India. These units are exempt from customs, central excise duties, and levies on imported and indigenous capital goods, stores, and spares. The Company has undertaken to pay custom duties, service taxes, levies, and liquidated damages payable, if any, in respect of imported and indigenous capital goods, stores and spares consumed duty free, in the event that certain terms and conditions are not fulfilled. The Company believes, however, that these units have in the past satisfied and will continue to satisfy the required conditions.
The Company’s operations centers in the Philippines are registered with the Philippine Economic Zone Authority. The registration provides the Company with certain fiscal incentives on the import of capital goods and local purchase of services and materials and requires ExlService Philippines, Inc. to meet certain performance, investment and certain other criteria. The Company believes that these centers have in the past complied with the requirements.
Contingencies
Transfer pricing regulations generally require that any controlled intercompany transactions involving related entities be at an arm’s-length price. Accordingly, the Company determines the appropriate transfer prices for transactions among its related entities on the basis of a detailed functional and economic analysis involving benchmarking against transactions among unrelated entities. Tax authorities have jurisdiction to review transfer pricing results, and in the event that they determine that the transfer price applied was not appropriate, the Company may incur additional tax, interest and penalties. The Company is currently involved in transfer pricing disputes with Indian tax authorities regarding transactions with some of its related entities. In addition, the Company and a U.S. subsidiary are engaged in tax litigation with Indian tax authorities regarding a permanent establishment matter.
The aggregate amount demanded by Indian tax authorities (net of advance payments) from the Company related to its transfer pricing and other corporate tax issues for tax years 2003 to 2019 and its permanent establishment issues for tax years 2003 to 2006 as of March 31, 2022 and December 31, 2021 is $30,711 and $34,276, respectively. The Company has made
35
EXLSERVICE HOLDINGS, INC.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS—(continued)
March 31, 2022
(In thousands, except per share amount and share count)
payments and/or provided bank guarantees against these demands in the amounts of $8,760 and $7,954, respectively. Amounts paid as deposits in respect of such assessments aggregating to $7,012 and $6,172 as of March 31, 2022 and December 31, 2021, respectively, are included in “Other assets” and amounts deposited for bank guarantees aggregating to $1,748 and $1,782 as of March 31, 2022 and December 31, 2021, respectively, are included in “Restricted cash” in the non-current assets section of the Company’s unaudited consolidated balance sheets.
Based on the facts underlying the Company’s position and its experience with these types of assessments, the Company believes that its position will more likely than not be sustained upon final examination by the tax authorities based on its technical merits as of the reporting date and accordingly has not accrued any amount with respect to these matters in its consolidated financial statements. It is possible that the Company might receive similar orders or assessments from tax authorities for subsequent years. Accordingly, even if these disputes are resolved, the Indian tax authorities may still serve additional orders or assessments.
India’s Value Added Tax ("VAT") regime ended in June 2017 and was replaced by the current Goods and Service Tax ("GST") regime. Pursuant to reviewing the Company’s annual VAT filings, the Indian tax authorities raised aggregate VAT tax demands for tax years 2015 and 2017 in an amount of $6,031 and $6,387 as of March 31, 2022 and December 31, 2021, respectively. Beginning in the first quarter of 2020, the GST authorities rejected the Company’s refunds claims in an amount of $3,259 and $3,322 as of March 31, 2022 and December 31, 2021, respectively. The Company has filed appeals against these matters and believes that it is more likely than not that upon final examination its position will be sustained based on its technical merits. Accordingly, no provision was recognized as of March 31, 2022 and December 31, 2021.
In February 2019, there was a judicial pronouncement in India with respect to defined social security contribution benefits payments interpreting certain statutory defined contribution obligations of employees and employers. Currently some of the Company's subsidiaries in India are undergoing assessment with the statutory authorities. As of the reporting date, it is unclear whether the interpretation set out in the pronouncement has retrospective application. If applied retrospectively, the interpretation may result in a significant increase in contributions payable by the Company for past periods for certain of its India-based employees. There are numerous interpretative challenges concerning the retrospective application of the judgment. Due to such challenges and a lack of interpretive guidance, and based on legal advice, the Company believes it is currently impracticable to reliably estimate the timing and amount of any payments the Company may be required to make. The Company will continue to monitor and evaluate its position based on future events and developments in this matter for the implications on the financial statements, if any.
In September 2020, the Indian Parliament passed various consolidating labor codes, including the Code on Social Security, 2020 (the “Indian Social Security Code”) which aims to rationalize labor laws. The Indian Social Security Code has implications on defined social security contribution plans, provision of certain benefits or facilities to employees at employer’s costs and post-retirement benefits. Most specifically, it broadens the definition of an employee and wages and liberalizes the definition of “continuous period” for the purpose of determining employee benefits, amongst others. However, the rules for the Indian Social Security Code are yet to be published and the effective date from which these changes are applicable is yet to be notified. The Company will complete its evaluation once the subject rules are notified and will give appropriate impact in the financial statements in the period in which, the Indian Social Security Code becomes effective and the related rules to determine the financial impact are published.
From time to time, the Company, its subsidiaries, and/or their present officers or directors, on individual basis, may be or have been, named as a defendant in litigation matters, including employment-related claims. The plaintiffs in those cases seek damages, including, where applicable, compensatory damages, punitive damages and attorney’s fees. With respect to pending litigation matters as of the reporting date, the Company believes that the damages amounts claimed in such cases are not meaningful indicators of the potential liabilities of the Company, that these matters are without merit, and that the Company intends to vigorously defend each of them.
The outcomes of legal actions are unpredictable and subject to significant uncertainties, and thus it is inherently difficult to determine the likelihood of the Company incurring a material loss or quantification of any such loss. With respect to pending litigation matters as of the reporting date, based on information currently available, including the Company’s assessment of the facts underlying each matter and advice of counsel, the amount or range of reasonably possible losses, if any, cannot be reasonably estimated. Based on the Company’s assessment, including the availability of insurance recoveries, the Company’s management does not believe that currently pending litigation, individually or in aggregate, will have a material adverse effect on the Company’s consolidated financial condition, results of operations or cash flows.
36
EXLSERVICE HOLDINGS, INC.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS—(continued)
March 31, 2022
(In thousands, except per share amount and share count)
24. Subsequent Events
On April 18, 2022, the Company and each of the Company’s wholly owned material domestic subsidiaries entered into the 2022 Credit Agreement, pursuant to which the parties thereto amended and restated the Credit Agreement. Among other things, the 2022 Credit Agreement (a) provides for the issuance of new revolving credit commitments such that the aggregate amount of revolving credit commitments available to the Company is equal to $400,000; (b) extends the maturity date of the Credit Facility from November 21, 2022 to April 18, 2027; and (c) replaces LIBOR with Secured Overnight Financing Rate (“SOFR”) as the reference rate for the U.S. dollar borrowings.
The 2022 Credit Agreement provides an option to increase the commitments by up to $200,000, subject to certain approvals and conditions. The 2022 Credit Agreement includes a letter of credit sub facility and is voluntarily pre-payable from time to time without premium or penalty. Borrowings under the 2022 Credit Agreement can be used for working capital and general corporate purposes, including permitted acquisitions.
Obligations under the 2022 Credit Agreement are guaranteed by the Company’s material domestic subsidiaries and are secured by all or substantially all of the assets of the Company and our material domestic subsidiaries. The 2022 Credit Agreement contains customary affirmative and negative covenants, including, but not limited to, restrictions on the ability to incur indebtedness, create liens, make certain investments, make certain dividends and related distributions, enter into, or undertake, certain liquidations, mergers, consolidations or acquisitions and dispose of certain assets or subsidiaries.
37
ITEM 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
You should read the following discussion in connection with our unaudited consolidated financial statements and the related notes included elsewhere in this Quarterly Report on Form 10-Q and our audited consolidated financial statements and the related notes included in our Annual Report on Form 10-K for the fiscal year ended December 31, 2021. Some of the statements in the following discussion are forward looking statements.
We have described in this Quarterly Report on Form 10-Q, the impact of the global Coronavirus Disease 2019 pandemic (“COVID-19”) on our financial results for the quarter ended March 31, 2022. See "Cautionary Note Regarding Forward-Looking Statements" below, and Part I, Item 1A, “Risk Factors” in our Annual Report on Form 10-K for the fiscal year ended December 31, 2021 for further information regarding risks and uncertainties relating to COVID-19.
Cautionary Note Regarding Forward-Looking Statements
This Quarterly Report on Form 10-Q contains forward-looking statements within the meaning of the United States Private Securities Litigation Reform Act of 1995. You should not place undue reliance on these statements because they are subject to numerous uncertainties and factors relating to our operations and business environment, all of which are difficult to predict and many of which are beyond our control. These statements often include words such as “may,” “will,” “should,” “believe,” “expect,” “anticipate,” “intend,” “plan,” “estimate” or similar expressions. These statements are based on assumptions that we have made in light of our experience in the industry as well as our perceptions of historical trends, current conditions, expected future developments and other factors we believe are appropriate under the circumstances. As you read and consider this Quarterly Report on Form 10-Q, you should understand that these statements are not guarantees of performance or results. They involve known and unknown risks, uncertainties and assumptions. Although we believe that these forward-looking statements are based on reasonable assumptions, you should be aware that many factors could affect our actual financial results or results of operations and could cause actual results to differ materially from those in the forward-looking statements. Many of the following risks, uncertainties and other factors identified below have been, and will be, amplified by the COVID-19 pandemic (“COVID-19”). These factors include but are not limited to:
•the impact of COVID-19 and related response measures on our business, results of operations and financial condition, including the impact of governmental lockdowns and other restrictions on our operations and processes and those of our clients and suppliers;
•our dependence on a limited number of clients in a limited number of industries and our ability to withstand the loss of a significant client;
•negative public reaction in the U.S. or elsewhere to offshore outsourcing;
•fluctuations in our earnings;
•our ability to attract and retain clients including in a timely manner;
•our ability to successfully consummate or integrate strategic acquisitions;
•our ability to accurately estimate and/or manage the costs;
•restrictions on immigration;
•our ability to hire and retain enough sufficiently trained employees to support our operations;
•our ability to grow our business or effectively manage growth and international operations;
•any changes in the senior management team;
•increasing competition in our industry;
38
•telecommunications or technology disruptions or breaches, natural or other disasters, medical epidemics or pandemics, or acts of violence or war;
•our ability to realize the entire book value of goodwill and other intangible assets from acquisitions;
•our ability to make accurate estimates and assumptions in connection with the preparation of our consolidated financial statements;
•failure to protect our intellectual property;
•regulatory, legislative and judicial developments, including changes to or the withdrawal of governmental fiscal incentives;
•changes in tax laws or decisions regarding repatriation of funds held abroad;
•ability to service debt or obtain additional financing on favorable terms;
•credit risk fluctuations in the market values of our investment and derivatives portfolios;
•legal liability arising out of customer contracts;
•technological innovation;
•our ability to meet our environmental, social and governance-related goals and targets;
•effects of political and economic conditions globally, particularly in the geographies where we operate;
•operational and information security failures arising as a result of remote work solutions adopted due to COVID-19;
•cyber security incidents, data breaches, or other unauthorized disclosure of sensitive or confidential client and employee data; and
•adverse outcome of our disputes with the tax authorities, in the geographies where we operate.
These and other factors are more fully discussed in our Annual Report on Form 10-K for the fiscal year ended December 31, 2021. These and other risks could cause actual results to differ materially from those implied by forward-looking statements in this Quarterly Report on Form 10-Q.
The forward-looking statements made by us in this Quarterly Report on Form 10-Q, or elsewhere, speak only as of the date on which they were made. New risks and uncertainties come up from time to time, and it is impossible for us to predict those events or how they may affect us. We have no obligation to update any forward-looking statements in this Quarterly Report on Form 10-Q after the date of this Quarterly Report on Form 10-Q, except as required by federal securities laws.
Executive Overview
We are a leading data analytics and digital operations and solutions company that partners with clients to improve business outcomes and unlock growth. By bringing together deep domain expertise with robust data, powerful analytics, cloud, AI and ML, we create agile, scalable solutions and execute complex operations for the world’s leading corporations in industries including insurance, healthcare, banking and financial services, media, and retail, among others.
We deliver data analytics and digital operations and solutions to our clients, driving enterprise-scale business transformation initiatives that leverage our deep expertise in advanced analytics, AI, ML and cloud. We manage and report financial information through our four strategic business units: Insurance, Healthcare, Analytics and Emerging Business, which reflects how management reviews financial information and makes operating decisions.
39
Our reportable segments are as follows:
•Insurance,
•Healthcare,
•Analytics, and
•Emerging Business.
Our global delivery network, which includes highly trained industry and process specialists across the United States, Latin America, South Africa, Europe and Asia (primarily India and the Philippines), is a key asset. We have operations centers in India, the United States, the United Kingdom, the Philippines, Bulgaria, Colombia, South Africa, Romania and the Czech Republic.
On December 16, 2021, we completed the acquisition of Clairvoyant, a global data, AI, ML, and cloud services firm that helps organizations in their business transformation by maximizing the value of data through actionable insights. It provides data engineering, analytics, AI, ML, product engineering, and cloud-based solutions. The acquisition strengthens our Analytics capabilities by adding additional expertise in data engineering and cloud enablement, further supporting our clients in the insurance, healthcare, banking and financial services, and retail industries.
Continued impact of COVID-19 on Our Business
Over the course of 2020 and 2021, and continuing into first quarter of 2022, our clients, contractors, suppliers, and other partners adapted in order to conduct business activities in a COVID-19 environment. As the global economy continued to adapt to the impact of COVID-19, our clients are focused on receiving personalized customer experiences, optimizing costs and supporting resilient operating models. We remain committed to helping our clients adapt and thrive through the ongoing uncertainties caused by COVID-19 and, going forward, to the shifting business environment.
Our remote working delivery capability steadily improved throughout 2021 and the first quarter of 2022. We are able to deliver a significant portion of our clients’ current requirements in a remote work model given the intermittent lockdown restrictions in the locations in which we operate. However, certain clients have not authorized us to perform certain work remotely due to its sensitive nature. As of March 31, 2022, there have been minimal interruptions in our ability to provide our services and support to our clients. Working remotely has had relatively little impact on the productivity of our employees. We continue to work closely with our clients to provide consistent access to our services and have remained flexible to achieve client priorities.
We continue to incur additional costs in order to ensure the continuity of our operations and support our remote work model. Such costs include purchase of desktops and laptops for our employees, software and internet connectivity devices, technology tools for productivity enhancement, transportation, and sanitization and cleaning costs of our offices and facilities. We also expect that we will continue to incur additional costs to monitor and improve operational efficiency of our remote work model, implement new information technology solutions and security measures to safeguard against information security risks and protect the health and safety of our employees as they gradually return to the office. We believe that these short-to-medium-term costs may benefit us in the long-term, as these steps have broadened our remote working capabilities, which has become a permanent feature in our future delivery model, as well as our business continuity plans. Based on our success of remote work model during the COVID-19 pandemic, we have implemented a new work standard under which employees in many of our locations, where permitted by local laws and regulations, and where the role and client requirements permit, will have the opportunity to choose between different work arrangements. These include working in a hybrid arrangement, where an employee can split time between working from the office and working from a pre-approved remote location, or a fully remote arrangement, where an employee can work entirely from a pre-approved remote location.
We have begun to re-open some of our operation centers and offices globally with a focus on safety, while acting consistently with applicable local regulations. We anticipate that the ability to open these operations centers and offices will vary significantly from region to region based on a number of factors, including the availability of COVID-19 vaccines and the spread of future COVID-19 variants. Our operations centers and offices will not re-open fully until local authorities permit us to do so and our own criteria and conditions to ensure employee health and safety are satisfied.
40
We believe our actions have been successful and that the pandemic, and our responses, have not significantly affected our business, results of operations, financial position and cash flow during the first quarter of 2022, however the full extent of the impact of the pandemic for the period beyond the first quarter of 2022 is currently uncertain and will depend on many factors that are not within our control.
For additional information and risks related to COVID-19, see Part I, Item 1A, “Risk Factors” in our Annual Report on Form 10-K for the fiscal year ended December 31, 2021.
Revenues
For the three months ended March 31, 2022, we had revenues of $329.2 million compared to revenues of $261.4 million for the three months ended March 31, 2021, an increase of $67.8 million, or 25.9%.
We serve clients mainly in the United States and the United Kingdom, with these two regions generating 85.8% and 10.0%, respectively, of our total revenues for the three months ended March 31, 2022, and 85.8% and 9.5%, respectively, of our revenues for the three months ended March 31, 2021.
For the three months ended March 31, 2022 and 2021, our total revenues from our top ten clients accounted for 36.2% and 39.3% of our total revenues, respectively. Our revenue concentration with our top clients remains largely consistent year-over-year and we continue to develop relationships with new clients to diversify our client base. We believe that the loss of any of our top ten clients could have a material adverse effect on our financial performance.
Our Business
We provide data analytics and digital operations and solutions to our clients. We market our services to our existing and prospective clients through our sales and client management teams, which are aligned by key industry verticals and cross-industry domains such as finance and accounting. Our sales and client management teams operate primarily from the United States, Europe and Australia.
Digital Operations and Solutions: We provide our clients with a range of digital operations and solutions from our Insurance, Healthcare and Emerging Business strategic business units, which are focused on solving complex industry problems such as the insurance claims lifecycle and financial transactions processing, and typically involve the use of agile delivery models to implement digital technologies and interventions like hyper-automation, customer experience transformation, advanced automation, robotics, enterprise architecture, end-to-end business function management and transformations. We either administer and manage these functions on an ongoing basis via longer-term arrangements or project work. For a portion of our digital operations and solutions, we hire and train employees to work at our operations centers on the relevant business operations, implement a process migration to these operations centers and then provide services either to the client or directly to the client’s customers. Each client contract has different terms based on the scope, deliverables and complexity of the engagement. We also provide consulting services related to digital operations and solutions that include industry-specific digital transformational services as well as cross-industry finance and accounting services as part of the Emerging Business strategic business unit.
We provide our services under contracts with our clients, which typically have terms of three or more years, with some being rolling contracts with no end dates. Typically, our clients can terminate these contracts with or without cause and with short notice periods. These contracts provide us with a relatively predictable revenue base for a substantial portion of our digital operations and solutions business. However, we have a long selling cycle for our services and the budget and approval processes of prospective clients make it difficult to predict the timing of entering into definitive agreements with new clients. Similarly, new license sales and implementation projects for our technology service platforms and other software-based services have a long selling cycle, however ongoing annual maintenance and support contracts for existing arrangements provide us with a relatively predictable revenue base.
We charge for our services using various pricing models like time-and-material pricing, full-time-equivalent pricing, transaction-based pricing, outcome-based pricing, subscription-based pricing and other alternative pricing models. Outcome-based pricing arrangements are examples of non-linear pricing models where clients link revenues from platforms and solutions and the services we provide to usage or savings rather than the efforts deployed to provide these services. We continue to observe a shift in the industry pricing models toward transaction-based pricing, outcome-based pricing and other alternative pricing models. We believe this trend will continue and we use such alternative pricing models with some of our current clients and are seeking to move certain other clients from a full-time-equivalent pricing model to a transaction-based or other
41
alternative pricing model. These alternative pricing models place the focus on operating efficiency in order to maintain or improve our gross margins.
We have also observed that prospective larger clients are entering into multi-vendor relationships with regard to their outsourcing needs. We believe that the trend toward multi-vendor relationships will continue. A multi-vendor relationship allows a client to seek more favorable pricing and other contract terms from each vendor, which can result in significantly reduced gross margins from the provision of services to such client for each vendor. To the extent our large clients expand their use of multi-vendor relationships and are able to extract more favorable contract terms from other vendors, our gross margins and revenues may be reduced with regard to such clients if we are required to modify the terms of our relationships with such clients to meet competition.
Analytics: Our analytics services focus on driving improved business outcomes for our clients by unlocking deep insights from data and create data driven solutions across all parts of our clients’ business. We also provide care optimization and reimbursement optimization services, for our clients through our healthcare analytics solutions and services. We also offer integrated solutions to help our clients in cost containment by leveraging technology platforms, customizable and configurable analytics and expertise in healthcare reimbursements to help clients enhance their claim payment accuracy. Our teams deliver predictive and prescriptive analytics in the areas of customer acquisition and lifecycle management, risk underwriting and pricing, operational effectiveness, credit and operational risk monitoring and governance, regulatory reporting, payment integrity and care management and data management. We enhance, modernize and enrich structured and unstructured data and use a spectrum of advanced analytical tools and techniques, including our in-house ML and AI capabilities to create insights and improve decision making for our clients. Our Clairvoyant acquisition in December 2021 strengthens our analytics capabilities by adding additional expertise in data engineering and cloud enablement, further supporting our clients in the insurance, healthcare, banking and financial services, and retail industries. We actively cross-sell and, where appropriate, integrate our analytics services with other digital operations and solutions as part of a comprehensive offering for our clients. Our projects-based analytics services are cyclical and can be significantly affected by variations in business cycles. In addition, our projects-based analytics services are documented in contracts with terms generally not exceeding one year and may not produce ongoing or recurring business for us once the project is completed. These contracts also usually contain provisions permitting termination of the contract after a short notice period. The short-term nature and specificity of these projects could lead to fluctuations and uncertainties in the revenues generated from providing analytics services.
We anticipate that revenues from our analytics services will grow as we expand our service offerings and client base, both organically and through acquisitions.
Critical Accounting Policies and Estimates
There have been no significant changes in our critical accounting policies and estimates during the three months ended March 31, 2022, as compared to the critical accounting policies and estimates referred in Part II, Item 7, “Management’s Discussion and Analysis of Financial Condition and Results of Operations” under “Critical Accounting Policies and Estimates” and Note 2 - Summary of Significant Accounting Policies to our consolidated financial statements included in our Annual Report on Form 10-K for the fiscal year ended December 31, 2021.
42
Results of Operations
The following table summarizes our results of operations for the three months ended March 31, 2022 and 2021:
Three months ended March 31, | |||||||||||
2022 | 2021 | ||||||||||
(dollars in millions) | |||||||||||
Revenues, net | $ | 329.2 | $ | 261.4 | |||||||
Cost of revenues(1) | 207.5 | 158.8 | |||||||||
Gross profit(1) | 121.7 | 102.6 | |||||||||
Operating expenses: | |||||||||||
General and administrative expenses | 39.9 | 30.7 | |||||||||
Selling and marketing expenses | 24.2 | 18.2 | |||||||||
Depreciation and amortization expense | 13.6 | 12.1 | |||||||||
Total operating expenses | 77.7 | 61.0 | |||||||||
Income from operations | 44.0 | 41.6 | |||||||||
Foreign exchange gain, net | 1.8 | 0.4 | |||||||||
Interest expense | (0.9) | (2.5) | |||||||||
Other income, net | 2.4 | 1.4 | |||||||||
Income before income tax expense and earnings from equity affiliates | 47.3 | 40.9 | |||||||||
Income tax expense | 11.2 | 9.0 | |||||||||
Income before earnings from equity affiliates | 36.1 | 31.9 | |||||||||
Gain from equity-method investment | 0.1 | — | |||||||||
Net income attributable to ExlService Holdings, Inc. stockholders | $ | 36.2 | $ | 31.9 |
(1) Exclusive of depreciation and amortization expense.
Due to rounding, the numbers presented in the tables included in this Part I, Item 2, “Management’s Discussion and Analysis of Financial Condition and Results of Operations” may not add up precisely to the totals provided.
43
Three Months Ended March 31, 2022 Compared to Three Months Ended March 31, 2021
Revenues.
The following table summarizes our revenues by reportable segments for the three months ended March 31, 2022 and 2021:
Three months ended March 31, | Percentage change | ||||||||||||||||||||||
2022 | 2021 | Change | |||||||||||||||||||||
(dollars in millions) | |||||||||||||||||||||||
Insurance | $ | 103.3 | $ | 91.1 | $ | 12.2 | 13.3 | % | |||||||||||||||
Healthcare | 26.2 | 30.3 | (4.1) | (13.6) | % | ||||||||||||||||||
Emerging Business | 50.7 | 37.7 | 13.0 | 34.7 | % | ||||||||||||||||||
Analytics | 149.0 | 102.3 | 46.7 | 45.7 | % | ||||||||||||||||||
Total revenues, net | $ | 329.2 | $ | 261.4 | $ | 67.8 | 25.9 | % |
Revenues for the three months ended March 31, 2022 were $329.2 million, up $67.8 million, or 25.9%, compared to the three months ended March 31, 2021, driven primarily by revenue growth in Analytics.
Revenue growth in Insurance of $12.2 million was primarily driven by expansion of business from our new and existing clients aggregating to $12.7 million. This was partially offset by $0.5 million mainly attributable to the depreciation of the Australian dollar and the Indian rupee against the U.S. dollar during the three months ended March 31, 2022, compared to the three months ended March 31, 2021. Insurance revenues were 31.4% and 34.9% of our total revenues during the three months ended March 31, 2022 and March 31, 2021, respectively.
Revenue decline in Healthcare of $4.1 million was primarily driven by termination of certain client contracts aggregating to $7.2 million, partially offset by expansion of business from our existing clients aggregating to $3.1 million during the three months ended March 31, 2022. Healthcare revenues were 7.9% and 11.6% of our total revenues during the three months ended March 31, 2022 and March 31, 2021, respectively.
Revenue growth in Emerging Business of $13.0 million was primarily driven by expansion of business from our new and existing clients of $13.6 million. This was partially offset by $0.6 million mainly attributable to the depreciation of the U.K. pound sterling and the Indian rupee against the U.S. dollar during the three months ended March 31, 2022, compared to the three months ended March 31, 2021. Emerging Business revenues were 15.4% and 14.4% of our total revenues during the three months ended March 31, 2022 and March 31, 2021, respectively.
Revenue growth in Analytics of $46.7 million was attributable to the higher volumes in our annuity and project based engagements from our new and existing clients of $36.9 million, and contribution from our acquisition of Clairvoyant in December 2021 of $10.2 million. This was partially offset by $0.4 million mainly attributable to the depreciation of the U.K. pound sterling against the U.S. dollar during the three months ended March 31, 2022, compared to the three months ended March 31, 2021. Analytics revenues were 45.3% and 39.1% of our total revenues during the three months ended March 31, 2022 and March 31, 2021, respectively.
44
Cost of Revenues and Gross Margin: The following table sets forth cost of revenues and gross margin of our reportable segments.
Cost of Revenues | Gross Margin | ||||||||||||||||||||||||||||||||||||||||
Three months ended March 31, | Percentage change | Three months ended March 31, | Change | ||||||||||||||||||||||||||||||||||||||
2022 | 2021 | Change | 2022 | 2021 | |||||||||||||||||||||||||||||||||||||
(dollars in millions) | |||||||||||||||||||||||||||||||||||||||||
Insurance | $ | 65.1 | $ | 56.1 | $ | 9.0 | 16.0 | % | 37.0 | % | 38.5 | % | (1.5) | % | |||||||||||||||||||||||||||
Healthcare | 17.6 | 17.4 | 0.2 | 1.5 | % | 32.5 | % | 42.5 | % | (10.0) | % | ||||||||||||||||||||||||||||||
Emerging Business | 29.2 | 20.8 | 8.4 | 40.2 | % | 42.4 | % | 44.7 | % | (2.3) | % | ||||||||||||||||||||||||||||||
Analytics | 95.6 | 64.5 | 31.1 | 48.2 | % | 35.9 | % | 37.0 | % | (1.1) | % | ||||||||||||||||||||||||||||||
Total | $ | 207.5 | $ | 158.8 | $ | 48.7 | 30.7 | % | 37.0 | % | 39.2 | % | (2.2) | % |
For the three months ended March 31, 2022, cost of revenues was $207.5 million, compared to $158.8 million for the three months ended March 31, 2021, an increase of $48.7 million, or 30.7%. Our gross margin for the three months ended March 31, 2022 was 37.0%, compared to 39.2% for the three months ended March 31, 2021, a decrease of 220 basis points (“bps”).
The increase in cost of revenues in Insurance of $9.0 million during the three months ended March 31, 2022 was primarily due to increases in employee-related costs of $8.2 million on account of higher headcount, performance incentives and wage inflation, and higher technology costs of $1.3 million on account of increased leverage of remote work model, partially offset by foreign exchange gain, net of hedging of $0.5 million. Gross margin in Insurance decreased by 150 bps during the three months ended March 31, 2022, compared to the three months ended March 31, 2021, primarily due to higher employee-related costs during the three months ended March 31, 2022, compared to the three months ended March 31, 2021.
The increase in cost of revenues in Healthcare of $0.2 million during the three months ended March 31, 2022 was primarily due to increases in employee-related costs of $0.6 million on account of wage inflation and higher performance incentives, partially offset by lower travel costs of $0.4 million. Gross margin in Healthcare decreased by 1,000 bps during the three months ended March 31, 2022, compared to the three months ended March 31, 2021, primarily due to lower revenues and higher operating expenses associated with the termination of client contracts during the three months ended March 31, 2022, compared to the three months ended March 31, 2021.
The increase in cost of revenues in Emerging Business of $8.4 million during the three months ended March 31, 2022 was primarily due to increases in employee-related costs of $7.5 million on account of higher headcount, performance incentives and wage inflation, higher technology costs of $1.2 million on account of increased leverage of remote work model and higher travel costs $0.5 million, partially offset by foreign exchange gain, net of hedging $0.8 million. Gross margin in Emerging Business decreased by 230 bps during the three months ended March 31, 2022, compared to the three months ended March 31, 2021, primarily due to lower margins in certain new clients due to ramp-ups and higher employee-related costs during the three months ended March 31, 2022, compared to the three months ended March 31, 2021.
The increase in cost of revenues in Analytics of $31.1 million during the three months ended March 31, 2022 was primarily due to increases in employee-related costs of $28.1 million on account of higher headcount, performance incentives and wage inflation, including incremental cost related to our acquisition of Clairvoyant in December 2021 of $7.0 million. The remaining increase was attributable to higher travel costs $1.0 million, higher technology costs of $0.5 million on account of increased leverage of remote work model and higher other operating costs of $2.4 million. This was partially offset by foreign exchange gain, net of hedging of $0.9 million. Gross margin in Analytics decreased by 110 bps during the three months ended March 31, 2022, compared to the three months ended March 31, 2021, primarily due to higher employee-related costs during the three months ended March 31, 2022, compared to the three months ended March 31, 2021.
45
Selling, General and Administrative (“SG&A”) Expenses.
Three months ended March 31, | Change | Percentage change | |||||||||||||||||||||
2022 | 2021 | ||||||||||||||||||||||
(dollars in millions) | |||||||||||||||||||||||
General and administrative expenses | $ | 39.9 | $ | 30.7 | $ | 9.2 | 30.1 | % | |||||||||||||||
Selling and marketing expenses | 24.2 | 18.2 | 6.0 | 32.5 | % | ||||||||||||||||||
Selling, general and administrative expenses | $ | 64.1 | $ | 48.9 | $ | 15.2 | 31.0 | % | |||||||||||||||
As a percentage of revenues | 19.5 | % | 18.7 | % |
The increase in SG&A expenses of $15.2 million was primarily due to higher employee-related costs of $13.0 million on account of higher headcount, performance incentives and wage inflation, including incremental cost related to our acquisition of Clairvoyant in December 2021, increase in technology cost of $0.7 million on account of continued investments in digital capabilities, higher travel costs $0.6 million and other operating costs of $1.5 million, partially offset by foreign exchange gain, net of hedging of $0.6 million.
Depreciation and Amortization.
Three months ended March 31, | Change | Percentage change | |||||||||||||||||||||
2022 | 2021 | ||||||||||||||||||||||
(dollars in millions) | |||||||||||||||||||||||
Depreciation expense | $ | 9.1 | $ | 8.7 | $ | 0.4 | 4.3 | % | |||||||||||||||
Intangible amortization expense | 4.5 | 3.4 | 1.1 | 33.5 | % | ||||||||||||||||||
Depreciation and amortization expense | $ | 13.6 | $ | 12.1 | $ | 1.5 | 12.4 | % | |||||||||||||||
As a percentage of revenues | 4.1 | % | 4.6 | % |
The increase in intangibles amortization expense of $1.1 million was primarily due to amortization of intangibles associated with our acquisition of Clairvoyant in December 2021, partially offset by decrease in intangibles amortization expense due to end of useful lives for certain intangible assets during the three months ended March 31, 2022, compared to the three months ended March 31, 2021. The increase in depreciation expense of $0.4 million was primarily due to depreciation related to our investments in new operating centers and internally developed software of $0.5 million, partially offset by foreign exchange gain, net of hedging $0.1 million, during the three months ended March 31, 2022, compared to the three months ended March 31, 2021.
Income from Operations. Income from operations increased by $2.4 million, or 5.8%, from $41.6 million for the three months ended March 31, 2021 to $44.0 million for the three months ended March 31, 2022, primarily due to higher revenues, partially offset by higher cost of revenues and higher SG&A expenses during the three months ended March 31, 2022. As a percentage of revenues, income from operations decreased from 15.9% for the three months ended March 31, 2021 to 13.4% for the three months ended March 31, 2022.
Foreign Exchange Gain/(Loss). Foreign exchange gains and losses are primarily attributable to the movement of the U.S. dollar against the Indian rupee, the U.K. pound sterling, the Philippine peso and the South African ZAR during the three months ended March 31, 2022. The average exchange rate of the U.S. dollar against the Indian rupee increased from 73.17 during the three months ended March 31, 2021 to 75.25 during the three months ended March 31, 2022. The average exchange rate of the U.K. pound sterling against the U.S. dollar decreased from 1.38 during the three months ended March 31, 2021 to 1.33 during the three months ended March 31, 2022. The average exchange rate of the U.S. dollar against the Philippine peso increased from 48.39 during the three months ended March 31, 2021 to 51.32 during the three months ended March 31, 2022. The average exchange rate of the U.S. dollar against the South African ZAR increased from 15.02 during the three months ended March 31, 2021 to 15.15 during the three months ended March 31, 2022.
We recorded a net foreign exchange gain of $1.8 million for the three months ended March 31, 2022 compared to the net foreign exchange gain of $0.4 million for the three months ended March 31, 2021.
46
Interest expense. Interest expense decreased from $2.5 million for the three months ended March 31, 2021 to $0.9 million for the three months ended March 31, 2022, primarily due to settlement of outstanding obligations under the Notes (as defined under Note 17 – Borrowings-Convertible Senior Notes to our unaudited consolidated financial statements”) on August 27, 2021, and lower effective interest rates of 1.3% under our Credit Facility during the three months ended March 31, 2022, compared to 2.0% during the three months ended March 31, 2021.
Other Income, net.
Three months ended March 31, | Percentage change | ||||||||||||||||||||||
2022 | 2021 | Change | |||||||||||||||||||||
(dollars in millions) | |||||||||||||||||||||||
Gain on sale and mark-to-market of mutual funds and money market funds | $ | 1.2 | $ | 1.1 | $ | 0.1 | 12.1 | % | |||||||||||||||
Interest and dividend income | 1.4 | 0.6 | 0.8 | 127.6 | % | ||||||||||||||||||
Other, net | (0.2) | (0.3) | 0.1 | (33.9) | % | ||||||||||||||||||
Other income, net | $ | 2.4 | $ | 1.4 | $ | 1.0 | 71.0 | % |
Other income, net increased by $1.0 million, from $1.4 million for the three months ended March 31, 2021 to $2.4 million for the three months ended March 31, 2022, primarily due to interest on income tax refunds of $0.7 million during the three months ended March 31, 2022, compared to the three months ended March 31, 2021.
Income Tax Expense. The effective tax rate increased from 21.9% during the three months ended March 31, 2021 to 23.7% during the three months ended March 31, 2022. We recorded income tax expense of $11.2 million and $9.0 million for the three months ended March 31, 2022 and 2021, respectively. The increase in income tax expense was primarily as a result of higher profit during the three months ended March 31, 2022, compared to the three months ended March 31, 2021, and an increase in non-deductible expenses, partially offset by higher excess tax benefits during the three months ended March 31, 2022.
Net Income. Net income increased from $31.9 million for the three months ended March 31, 2021 to $36.2 million for the three months ended March 31, 2022, primarily due to increase in income from operations of $2.4 million, lower interest expense of $1.6 million, higher foreign exchange gain, net of $1.5 million, higher other income, net of $1.0 million, partially offset by higher income tax expense of $2.2 million. As a percentage of revenues, net income decreased from 12.2% for the three months ended March 31, 2021 to 11.0% for the three months ended March 31, 2022.
Liquidity and Capital Resources
Three months ended March 31, | |||||||||||
2022 | 2021 | ||||||||||
(dollars in millions) | |||||||||||
Opening cash, cash equivalents and restricted cash | $ | 143.8 | $ | 225.5 | |||||||
Net cash (used for)/provided by operating activities | (26.9) | 15.2 | |||||||||
Net cash used for investing activities | (4.7) | (26.0) | |||||||||
Net cash provided by/(used for) financing activities | 3.6 | (29.0) | |||||||||
Effect of exchange rate changes | (0.8) | (1.0) | |||||||||
Closing cash, cash equivalents and restricted cash | $ | 115.0 | $ | 184.7 |
As of March 31, 2022 and 2021, we had $269.2 million and $375.8 million, respectively, in cash, cash equivalents and short-term investments, of which $232.6 million, and $337.5 million, respectively, is located in foreign jurisdictions that upon distribution may be subject to withholding and other taxes. We periodically evaluate opportunities regarding distribution to fund our operations in the United States and other geographies, and as and when we decide to distribute, we may have to accrue additional taxes in accordance with local tax laws, rules and regulations in the relevant foreign jurisdictions. The distributions do not constitute a change in our permanent reinvestment assertion. We base our decision to continue to indefinitely reinvest earnings in relevant foreign jurisdictions on our estimate of the working capital required to support our operations in foreign geographies and periodically review our capital initiatives to support and expand our global operations, as well as whether there
47
exists an economically viable rate of return on our investments made in relevant foreign jurisdictions as compared to those made in the United States.
Operating Activities:
Net cash used for operating activities was $26.9 million for the three months ended March 31, 2022 compared to net cash provided by operating activities of $15.2 million for the three months ended March 31, 2021, reflecting higher working capital needs, offset by higher cash earnings. The major drivers contributing to the decrease of $42.1 million included the following:
•Changes in accounts receivable, including unbilled receivable and advance billings, contributed to a lower cash flow of $12.0 million in the three months ended March 31, 2022 compared to the three months ended March 31, 2021. The decrease was a result of the higher accounts receivable resulting from revenue growth. Lower cash flows were also affected by our accounts receivable days sales outstanding, which increased to 64 days as of March 31, 2022 from 54 days as of March 31, 2021.
•Decrease in accrued employee costs, offset by an increase in accrued expenses and other liabilities contributed to a lower cash flow of $31.3 million in the three months ended March 31, 2022 compared to the three months ended March 31, 2021. The decrease was primarily due to higher payment (net of accruals) of annual performance incentives of $36.7 million, offset by higher employee costs accruals of $2.6 million and higher accrued expenses due to an increase in our cost base to support revenue growth of $2.8 million.
•Increase in net income of $4.3 million in the three months ended March 31, 2022 compared to the three months ended March 31, 2021, was primarily due to an increase in income from operations of $2.4 million driven by higher revenues, higher other income, net of $2.4 million and lower interest expense of $1.6 million, partially offset by higher income tax expense of $2.2 million.
•Other drivers decreasing cash flows in the three months ended March 31, 2022 compared to the three months ended March 31, 2021 included: income tax payments, net of refunds, of $3.0 million, primarily due to higher advance income tax payments on higher net income.
Investing Activities: Cash flows used for investing activities were $4.7 million for the three months ended March 31, 2022 as compared to cash flows used for investing activities of $26.0 million for the three months ended March 31, 2021. The decrease of $21.3 million was primarily due to higher net redemption of investments of $12.7 million during the three months ended March 31, 2022 as compared to net purchase of investments of $13.5 million during the three months ended March 31, 2021. This was partially offset by higher capital expenditures for purchase of long-lived assets, including investments in infrastructure, technology assets, software and product developments of $3.5 million during the three months ended March 31, 2022 compared to the three months ended March 31, 2021, and payment of a portion of purchase consideration for our acquisition of Clairvoyant in December 2021 of $1.4 million, during the three months ended March 31, 2022.
Financing Activities: Cash flows provided by financing activities were $3.6 million during the three months ended March 31, 2022 as compared to cash flows used for financing activities of $29.0 million during the three months ended March 31, 2021. The increase of $32.6 million was primarily due to net proceeds of $35.0 million under our revolving Credit Facility during the three months ended March 31, 2022. This was partially offset by higher purchases of treasury stock by $2.4 million under our share repurchase program during the three months ended March 31, 2022 as compared to the three months ended March 31, 2021.
We expect to use cash from operating activities to maintain and expand our business by making investments, primarily related to new facilities and capital expenditures associated with leasehold improvements to build our facilities, digital capabilities and purchase telecommunications equipment and computer hardware and software in connection with managing client operations.
We incurred $16.1 million of capital expenditures in the three months ended March 31, 2022. We expect to incur total capital expenditures of between $40.0 million to $45.0 million in 2022, primarily to meet our growth requirements, including additions to our facilities as well as investments in technology applications, product development, digital technology, advanced automation, robotics and infrastructure.
48
In connection with any tax assessment orders that have been issued or may be issued against us or our subsidiaries, we may be required to deposit additional amounts with respect to such assessment orders (see Note 23 - Commitments and Contingencies to our unaudited consolidated financial statements herein for further details). We anticipate that we will continue to rely upon cash from operating activities to finance our working capital needs, capital expenditures and smaller acquisitions. If we have significant growth through acquisitions, we may need to obtain additional financing.
We believe that our existing cash, cash equivalents and short-term investments and sources of liquidity will be sufficient to satisfy our cash requirements over the next 12 months. Our future cash requirements will depend on many factors, including our rate of revenue growth, our investments in strategic initiatives, applications or technologies, operation centers and acquisition of complementary businesses, continued purchases under our board-authorized stock repurchase program, which may require the use of significant cash resources and/or additional financing. Although we anticipate that we will continue to rely upon cash from operating activities to finance most of our above mentioned requirements, if we have significant growth through acquisitions, we may need to obtain additional financing.
In the normal course of business, we enter into contracts and commitments that obligate us to make payments in the future. These obligations include borrowings, including interest obligations, purchase commitments, operating and finance lease commitments, employee benefit payments under Gratuity plans and uncertain tax positions. See Note 17 - Borrowings, Note 20 - Leases, and Note 23 - Commitments and Contingencies to our unaudited consolidated financial statements herein for further information on material cash requirements from known contractual and other obligations.
In the ordinary course of business, we provide standby letters of credit to third parties primarily for facility leases. As of March 31, 2022 and December 31, 2021, we had outstanding letters of credit of $0.5 million, each, that were not recognized in our consolidated balance sheets. These are not reasonably likely to have a current or future material effect on our financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources. We had no other off-balance sheet arrangements or obligations.
The Coronavirus Aid, Relief, and Economic Security Act (the “CARES Act”) allows employers to defer the payment of the employer share of Federal Insurance Contributions Act (“FICA”) taxes for the period from April 1, 2020 and ending December 31, 2020. The deferred amount is payable as follows: (1) 50% of the deferred amount was paid on or before December 31, 2021 and (2) the remaining 50% of the deferred amount will be paid on or before December 31, 2022. Our deferred contributions, net of payments to FICA was $3.1 million as of March 31, 2022 and December 31, 2021, each, which will be paid on or before December 31, 2022.
Financing Arrangements (Debt Facility)
The following tables summarizes our debt facility balances as of March 31, 2022 and December 31, 2021.
As of March 31, 2022 | As of December 31, 2021 | ||||||||||||||||||||||
(dollars in millions) | (dollars in millions) | ||||||||||||||||||||||
Revolving Credit facility | Total | Revolving Credit facility | Total | ||||||||||||||||||||
Current portion of long-term borrowings | $ | 35.0 | $ | 35.0 | $ | 260.0 | $ | 260.0 | |||||||||||||||
Long-term borrowings | $ | 260.0 | $ | 260.0 | $ | — | $ | — | |||||||||||||||
Total borrowings | $ | 295.0 | $ | 295.0 | $ | 260.0 | $ | 260.0 |
Unamortized debt issuance costs for our revolving Credit Facility of $0.2 million as of March 31, 2022 and December 31, 2021, each, are presented under “Other current assets” and “Other assets,” as applicable in our consolidated balance sheets.
See Note 17 - Borrowings to our unaudited consolidated financial statements herein for further details on our debt facilities, including our amended and restated credit facility entered into subsequent to March 31, 2022.
Recent Accounting Pronouncements
For a description of recent accounting pronouncements, see Note 2—“Recent Accounting Pronouncements” to our unaudited consolidated financial statements contained herein.
49
ITEM 3. Quantitative and Qualitative Disclosures About Market Risk
During the three months ended March 31, 2022, there were no material changes in our market risk exposure. For a discussion of our market risk associated with exchange rate risk and interest rate risk, see Part II, Item 7A, “Quantitative and Qualitative Disclosures About Market Risk” in our Annual Report on Form 10-K for the fiscal year ended December 31, 2021.
ITEM 4. Controls and Procedures
Evaluation of Disclosure Controls and Procedures
We maintain disclosure controls and procedures that are designed to ensure that information required to be disclosed in the reports we file or submit under the Securities Exchange Act of 1934, as amended (the “Exchange Act”) is recorded, processed, summarized and reported within the time periods specified in the U.S. Securities and Exchange Commission’s rules and forms, and that such information is accumulated and communicated to our management, including its Chief Executive Officer (“CEO”) and Chief Financial Officer (“CFO”), to allow timely decisions regarding required disclosure. In connection with the preparation of this Quarterly Report on Form 10-Q, our management carried out an evaluation, under the supervision and with the participation of the CEO and CFO, of the effectiveness and operation of our disclosure controls and procedures as of March 31, 2022. Based upon that evaluation, the CEO and CFO have concluded that our disclosure controls and procedures, as of March 31, 2022, were effective.
Changes in Internal Control over Financial Reporting
During the three months ended March 31, 2022, there were no changes in our internal control over financial reporting (as defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
In making its assessment of the changes in internal control over financial reporting during the three months ended March 31, 2022, our management excluded an evaluation of the disclosure controls and procedures of Clairvoyant which we acquired on December 16, 2021. See Note 9 - Business Combination, Goodwill and Intangible Assets to our unaudited consolidated financial statements contained herein for details of our acquisition.
PART II. Other Information
ITEM 1. Legal Proceedings
In the course of our normal business activities, various lawsuits, claims and proceedings may be instituted or asserted against us. Although there can be no assurance, we believe that the disposition of matters currently instituted or asserted will not have a material adverse effect on our consolidated financial position, results of operations or cash flows. See Note 23 - Commitments and Contingencies to our unaudited consolidated financial statements contained herein for details.
ITEM 1A. Risk Factors
We have disclosed below, as well as under the heading “Risk Factors” in our Annual Report on Form 10-K for the fiscal year ended December 31, 2021 (the “2021 Form 10-K”), supplemented by the disclosure below, a number of risks which may materially affect our business, financial condition or results of operations. You should carefully consider these Risk Factors and other information set forth elsewhere in this Quarterly Report on Form 10-Q. You should be aware that these risk factors and other information may not describe every risk facing our Company. Additional risks and uncertainties not currently known to us may also materially adversely affect our business, financial condition and/or results of operations.
Our results of operations could be adversely affected by economic and political conditions globally and the effects of these conditions on our clients’ businesses and levels of business activity.
50
The Russian invasion of Ukraine has resulted in increased volatility in various financial markets and across various sectors. The United States and other countries, along with certain international organizations, have imposed economic sanctions on Russia and on certain Russian financial institutions and state-owned entities as a response to the invasion. The extent and duration of the military action, resulting sanctions and future market disruptions in the region are impossible to predict. Moreover, the ongoing effects of the hostilities and sanctions may not be limited to Russia and Russian companies and may spill over to and negatively impact other regional and global economic markets.
ITEM 2. Unregistered Sales of Equity Securities and Use of Proceeds
Unregistered Sales of Equity Securities
None.
Use of Proceeds
None.
Purchases of Equity Securities by the Issuer
During the three months ended March 31, 2022, purchases of common stock were as follows:
Period | Total Number of Shares Purchased(1) | Average Price Paid per share(1) | Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs | Approximate Dollar Value of Shares That May Yet Be Purchased Under the Plans or Programs | ||||||||||||||||||||||
Jan 1, 2022 through Jan 31, 2022 | 100,946 | $ | 127.91 | 87,200 | $ | 288,710,853 | ||||||||||||||||||||
Feb 1, 2022 through Feb 28, 2022 | 85,707 | $ | 119.21 | 72,733 | $ | 280,000,040 | ||||||||||||||||||||
Mar 1, 2022 through Mar 31, 2022 | 61,899 | $ | 133.37 | 61,400 | $ | 271,806,060 | ||||||||||||||||||||
Total | 248,552 | $ | 126.27 | 221,333 | $ | — |
(1) Includes 27,219 shares of the Company’s common stock acquired by the Company at the price of $117.23 in connection with satisfaction of tax withholding obligations on vested restricted stock. The price paid per share for the restricted stock was the closing price of common stock on the trading day prior to the vesting date of the restricted stock units.
On October 5, 2021, the Company’s Board of Directors authorized a $300 million common stock repurchase program beginning January 1, 2022 (the “2022 Repurchase Program”).
Under the 2022 Repurchase Program, shares may be purchased by the Company from time to time from the open market and through private transactions, or otherwise, as determined by the Company’s management as market conditions warrant. The Company has structured open market purchases under the Repurchase Program to comply with Rule 10b-18 under the Exchange Act. Repurchases may be discontinued at any time by management.
ITEM 3. Defaults Upon Senior Securities
None.
ITEM 4. Mine Safety Disclosures
Not applicable.
ITEM 5. Other Information
None.
51
ITEM 6. Exhibits
The following exhibits are being filed as part of this Quarterly Report on Form 10-Q:
3.1 | |||||||||||
3.2 | |||||||||||
3.3 | |||||||||||
31.1 | |||||||||||
31.2 | |||||||||||
32.1 | |||||||||||
32.2 | |||||||||||
101.INS | XBRL Instance Document | ||||||||||
101.SCH | XBRL Taxonomy Extension Scheme | ||||||||||
101.CAL | XBRL Taxonomy Extension Calculation Linkbase | ||||||||||
101.DEF | XBRL Taxonomy Extension Definition Linkbase | ||||||||||
101.LAB | XBRL Taxonomy Extension Label Linkbase | ||||||||||
101.PRE | XBRL Extension Presentation Linkbase | ||||||||||
104 | Cover Page Interactive Data File (formatted as inline XBRL and contained in Exhibit 101) | ||||||||||
52
SIGNATURES
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 thereunto duly authorized.
Date: April 28, 2022 | EXLSERVICE HOLDINGS, INC. | ||||||||||
By: | /S/ MAURIZIO NICOLELLI | ||||||||||
MAURIZIO NICOLELLI Chief Financial Officer (Duly Authorized Signatory, Principal Financial and Accounting Officer) |
53