logo
  Join        Login             Stock Quote

E-House Reports Third Quarter and First Nine Months of 2012 Results

Thursday, November 15, 2012 4:05 AM


SHANGHAI, Nov. 15, 2012 /PRNewswire/ -- E-House (China) Holdings Limited ("E-House" or the "Company") (NYSE: EJ), a leading real estate services company in China, today announced its unaudited financial results for the fiscal quarter and nine months ended September 30, 2012.

Third Quarter 2012 Financial and Operating Highlights

-- Total gross floor area ("GFA") of new properties sold increased by 35% year-on-year to 4.8 million square meters. Total value of new properties sold increased by 37% year-on-year to RMB40.7 billion ($6.4 billion)[1].

-- Total revenues increased by 25% year-on-year to $136.6 million.

-- Non-GAAP[2] income from operations increased by 79% year-on-year to $20.6 million.

-- Non-GAAP net loss attributable to E-House shareholders was $7.8 million or $0.07 loss per diluted American depositary share ("ADS").

First Nine Months of 2012 Financial and Operating Highlights

-- Total GFA of new properties sold was 10.6 million square meters for the first nine months of 2012, an increase of 15% from the same period of 2011. Total value of new properties sold was RMB87.3 billion ($13.8 billion) for the first nine months of 2012, an increase of 7% from the same period of 2011.

-- Total revenues were $309.9 million for the first nine months of 2012, an increase of 9% from the same period of 2011.

-- Non-GAAP loss from operations was $22.0 million for the first nine months of 2012.

-- Non-GAAP net loss attributable to E-House shareholders was $17.8 million, or $0.17 loss per diluted ADS, for the first nine months of 2012.

[1] This press release contains translations of certain RMB amounts into U.S. dollar amounts solely for the convenience of the reader. The RMB amounts were translated into U.S. dollar amounts at a rate of RMB 6.3357 to US$1.00, which is the average central parity rate announced by the People's Bank of China for the third quarter of 2012.

[2] E-House uses in this press release the following non-GAAP financial measures: (1) income (loss) from operations, (2) net income (loss), (3) net income (loss) attributable to E-House shareholders, (4) net income (loss) attributable to E-House shareholders per basic ADS, and (5) net income (loss) attributable to E-House shareholders per diluted ADS, each of which excludes share-based compensation expense, amortization of intangible assets resulting from business acquisitions, goodwill impairment charge and gain/(loss) from the disposal of subsidiaries. See "About Non-GAAP Financial Measures" and "Unaudited Reconciliation of GAAP and Non-GAAP Results" below for more information about the non-GAAP financial measures included in this press release.

Xin Zhou, E-House's co-chairman and CEO, commented: "The third quarter was relatively quiet on the real estate policy front. Our primary agency business benefited from year-on-year transaction volume growth and started its turn-around in operating profitability. Our online e-commerce business, which was used by more than 11,000 home buyers during the quarter, also showed continued growth momentum. Although growth in our consulting business was lackluster during the third quarter due to continued softness in land transaction consulting and project delays, we made progress in developing new information database products that we believe will contribute to our growth next year."

Bin Laurence, E-House's CFO, added: "We achieved healthy operating income this quarter, driven by improved profitability from our primary agency business. Although we continue to operate within a relatively slow real estate industry environment, we are glad to see that the Company is on its path to improved profitability."

Financial Results for the Third Quarter and First Nine Months of 2012

Revenues

Third quarter total revenues were $136.6 million, an increase of 25% from $109.3 million for the same quarter of 2011. For the first nine months of 2012, total revenues were $309.9 million, an increase of 9% from $284.2 million for the same period of 2011.

Real Estate Brokerage Services

Real estate brokerage services include primary real estate agency services and secondary real estate brokerage services. Third quarter revenues from real estate brokerage services were $60.2 million, an increase of 35% from $44.6 million for the same quarter of 2011. For the first nine months of 2012, revenues from real estate brokerage services were $133.4 million, an increase of 5% from $127.6 million for the same period of 2011.

Third quarter revenues from primary real estate agency services were $56.0 million, an increase of 39% from $40.2 million for the same quarter of 2011. This increase was mainly due to a 35% increase in total GFA of new properties sold and a 37% increase in total transaction value of new properties sold. (See "Selected Operating Data" below for more details on total GFA and transaction value of new properties sold.)

For the first nine months of 2012, revenues from primary real estate agency services were $122.3 million, an increase of 8% from $112.8 million for the same period of 2011. This increase was mainly due to a 15% increase in total GFA of new properties sold and a 7% increase in total transaction value of new properties sold. (See "Selected Operating Data" below for more details on total GFA and transaction value of new properties sold.)

Third quarter revenues from secondary real estate brokerage services were $4.2 million, a decrease of 3% from $4.4 million for the same quarter of 2011. As of September 30, 2012, E-House had a total of 68 secondary real estate brokerage stores in four cities in China, compared to 107 stores as of September 30, 2011 and 69 stores as of June 30, 2012.

For the first nine months of 2012, revenues from secondary real estate brokerage services were $11.1 million, a decrease of 25% from $14.8 million for the same period of 2011. This decrease was mainly due to the combined effect of lower rental transaction volume and a decrease of total transaction value of secondary real estate sold, which was in turn caused by the Company's closing of a number of stores from 2011 in order to reduce costs and optimize the Company's store network.

Real Estate Online Services

Third quarter revenues from real estate online services were $52.6 million, an increase of 34% from $39.3 million for the same quarter of 2011. This increase was mainly due to revenue growth in existing and new cities that the Company entered since 2010, as well as growth in e-commerce revenues.

For the first nine months of 2012, revenues from real estate online services were $113.8 million, an increase of 25% from $90.7 million for the same period of 2011. This increase was mainly due to revenue growth in existing and new cities that the Company entered since 2010, as well as growth in e-commerce revenues.

Real Estate Information and Consulting Services

Third quarter revenues from real estate information and consulting services were $16.5 million, a decrease of 9% compared to $18.2 million for the same quarter of 2011. The decrease was mainly due to a decline in consulting services revenue, partially offset by an increase in revenues from information services.

For the first nine months of 2012, revenues from real estate information and consulting services were $41.1 million, a decrease of 12% from $46.6 million for the same period of 2011. The year-on-year decrease was primarily due to a reduction in land transaction-related consulting fees, as well as a reduction in other consulting revenues from property developments due to the weak real estate market, partially offset by an increase in revenues from information services.

Other Services

Other services include offline real estate advertising services, promotional events services and real estate fund management services. Third quarter revenues from other services were $7.3 million, compared to $7.2 million for the same quarter of 2011.

For the first nine months of 2012, revenues from other services were $21.6 million, an increase of 11% from $19.3 million for the same period of 2011. The increase was mainly due to the expansion of promotional event services in the first nine months of 2012.

Cost of Revenues

Third quarter cost of revenues was $55.3 million, an increase of 19% from $46.5 million for the same quarter of 2011, primarily due to higher commission expense for sales staff in the primary real estate agency services, higher editorial cost related to the expanded coverage of the Company's websites, and amortization of the exclusive right to sell Baidu's real estate Brand Link products to real estate developers in China starting in August 2011.

For the first nine months of 2012, cost of revenues was $142.8 million, an increase of 32% from $108.6 million for the same period of 2011, primarily due to higher salary and commission expenses for the sales staff in the primary real estate agency services, higher editorial cost related to the expanded coverage of the Company's websites, additional amortization of the exclusive right to sell Baidu's real estate Brand Link products to real estate developers in China starting in August 2011, and higher cost of promotion event services in line with the increase of revenues.

Selling, General and Administrative ("SG&A") Expenses

Third quarter SG&A expenses were $77.7 million, an increase of 12% from $69.4 million for the same quarter of 2011, primarily due to increased staff and marketing expenses for the Company's real estate online services segment.

For the first nine months of 2012, SG&A expenses were $241.6 million, an increase of 27% from $190.7 million for the same period of 2011. This increase was primarily due to increased staff-related expenses, higher rental and online marketing expenses, as well as higher bad debt provision compared to the same period last year.

Income (Loss) from Operations

Third quarter income from operations was $5.9 million, compared to loss from operations of $420.1 million for the same quarter of 2011. For the third quarter of 2011, the Company recorded a $417.8 million goodwill impairment charge of the Company's online segment. Third quarter non-GAAP income from operations was $20.6 million, an increase of 79% from $11.5 million for the same quarter of 2011.

For the first nine months of 2012, loss from operations was $68.5 million, compared to loss from operations of $427.3 million for the same period of 2011. For the first nine months of 2012, non-GAAP loss from operations was $22.0 million, compared to non-GAAP income from operations of $30.4 million in the same period of 2011.

Net Income (Loss)

Third quarter net loss was $20.1 million, compared to net loss of $425.6 million for the same quarter of 2011. Third quarter non-GAAP net loss was $6.1 million, compared to non-GAAP net income of $5.3 million for the same quarter of 2011.

For the first nine months of 2012, net loss was $65.6 million, compared to net loss of $433.1 million for the same period of 2011. Non-GAAP net loss for the first nine months of 2012 was $21.5 million, compared to non-GAAP net income of $23.6 million in the same period of 2011.

Net Income (Loss) Attributable to E-House Shareholders

Third quarter net loss attributable to E-House shareholders was $21.6 million, or $0.18 loss per diluted ADS, compared to net loss attributable to E-House shareholders of $235.3 million, or $2.97 loss per diluted ADS, for the same quarter of 2011. Third quarter non-GAAP net loss attributable to E-House shareholders was $7.8 million, or $0.07 loss per diluted ADS, compared to non-GAAP net loss attributable to E-House shareholders of $0.5 million, or $0.01 loss per diluted ADS, for the same quarter of 2011.

For the first nine months of 2012, net loss attributable to E-House shareholders was $55.3 million, or $0.54 loss per diluted ADS, compared to net loss attributable to E-House shareholders of $242.5 million, or $3.02 loss per diluted ADS, for the same period of 2011. Non-GAAP net loss attributable to E-House shareholders for the first nine months of 2012 was $17.8 million, or $0.17 loss per diluted ADS, compared to non-GAAP net income attributable to E-House shareholders of $9.2 million, or $0.11 per diluted ADS, for the same period of 2011.

Cash Flow

As of September 30, 2012, the Company had a cash balance of $167.4 million.

Third quarter 2012 net cash used in operating activities was $8.4 million. This amount was mainly attributable to non-GAAP net loss of $6.1 million, and an increase in accounts receivable of $38.4 million, offset by an increase in income and other tax payable of $27.9 million, non-cash depreciation and amortization (other than business acquisitions related) of $6.0 million and bad debt provision of $3.2 million.

Third quarter 2012 net cash used in investing activities was $13.4 million. This amount was mainly attributable to an $11.1 million payment to Baidu for the exclusive rights to sell its real estate Brand Link products in China and $2.8 million for purchase of property and equipment.

Third quarter 2012 net cash proceeds from financing activities was $0.2 million.

Business Outlook

The Company currently estimates that its revenues for the fiscal year ending December 31, 2012 will be in the range of $440 million to $460 million, an increase of 10% to 15% from $401.6 million in 2011. This updated annual revenue guidance reflects the Company's expectation that growth in online advertising will be softer than expected in the fourth quarter amid challenging overall macroeconomic environment.

Conference Call Information

E-House's management will host an earnings conference call on November 15, 2012 at 7:30 a.m. U.S. Eastern Time (8:30 p.m. Beijing/Hong Kong time).

Dial-in details for the earnings conference call are as follows:

U.S./International: +1-718-354-1231

Hong Kong: +852-2475-0994

Mainland China: 800-819-0121

Please dial in 10 minutes before the call is scheduled to begin and provide the passcode to join the call. The passcode is "E-House earnings call."

A replay of the conference call may be accessed by phone at the following number until November 22, 2012:

International: +1-646-254-3697

Passcode: 64358887

Additionally, a live and archived webcast will be available at

http://ir.ehousechina.com.

About E-House

E-House (China) Holdings Limited ("E-House") (NYSE: EJ) is China's leading real estate services company with a nationwide network covering more than 230 cities. E-House offers a wide range of services to the real estate industry, including online advertising, primary sales agency, secondary brokerage, information and consulting, offline advertising and promotion and real estate investment management services. E-House has received numerous awards for its innovative and high-quality services, including "China's Best Company" from the National Association of Real Estate Brokerage and Appraisal Companies and "China Enterprises with the Best Potential" from Forbes. For more information about E-House, please visit http://www.ehousechina.com.

Safe Harbor: Forward-Looking Statements

This announcement contains forward-looking statements. These statements are made under the "safe harbor" provisions of Section 21E of the Securities Exchange Act of 1934, as amended. These forward-looking statements can be identified by terminology such as "will," "expects," "anticipates," "future," "intends," "plans," "believes," "estimates," "may," "intend," "confident," "is currently reviewing," "it is possible," "subject to" and similar statements. Among other things, the Business Outlook section and quotations from management in this press release, as well as E-House's strategic and operational plans, contain forward-looking statements. E-House may also make written or oral forward-looking statements in its reports filed or furnished with the U.S. Securities and Exchange Commission, including Forms 20-F and 6-K, in its annual report to shareholders, in press releases and other written materials and in oral statements made by its officers, directors or employees to third parties. Statements that are not historical facts, including statements about E-House's beliefs and expectations, are forward-looking statements and are subject to change. Forward-looking statements involve inherent risks and uncertainties. A number of important factors could cause actual results to differ materially from those contained, either expressly or impliedly, in any of the forward-looking statements in this press release. Potential risks and uncertainties include, but are not limited to, a severe or prolonged downturn in the global economy, E-House's susceptibility to fluctuations in the real estate market of China, government measures aimed at China's real estate industry, failure of the real estate services industry in China to develop or mature as quickly as expected, diminution of the value of E-House's brand or image, E-House's inability to successfully execute its strategy of expanding into new geographical markets in China, E-House's failure to manage its growth effectively and efficiently, E-House's failure to successfully execute the business plans for its strategic alliances and other new business initiatives, E-House's loss of its competitive advantage if it fails to maintain and improve its proprietary CRIC system or to prevent disruptions or failure in the system's performance, E-House's failure to compete successfully, fluctuations in E-House's results of operations and cash flows, E-House's reliance on a concentrated number of real estate developers, natural disasters or outbreaks of health epidemics and other risks outlined in E-House's filings with the U.S. Securities and Exchange Commission. All information provided in this press release is current as of the date of this press release, and E-House does not undertake any obligation to update any such information, except as required under applicable law.

About Non-GAAP Financial Measure

To supplement E-House's consolidated financial results presented in accordance with United States Generally Accepted Accounting Principles ("GAAP"), E-House uses in this press release the following non-GAAP financial measures: (1) income (loss) from operations, (2) net income (loss), (3) net income (loss) attributable to E-House shareholders, (4) net income (loss) attributable to E-House shareholders per basic ADS, and (5) net income (loss) attributable to E-House shareholders per diluted ADS, each of which excludes share-based compensation expense, amortization of intangible assets resulting from business acquisitions, goodwill impairment charge and gain/(loss) from the disposal of subsidiaries. The presentation of these non-GAAP financial measures is not intended to be considered in isolation or as a substitute for the financial information prepared and presented in accordance with GAAP. For more information on these non-GAAP financial measures, please see the table captioned "Unaudited Reconciliation of GAAP and Non-GAAP Results" set forth at the end of this press release.

E-House believes that these non-GAAP financial measures provide meaningful supplemental information to investors regarding its operating performance by excluding share-based compensation expense, amortization of intangible assets resulting from business acquisitions, goodwill impairment charge and gain/(loss) from the disposal of subsidiaries, which may not be indicative of E-House's operating performance. These non-GAAP financial measures also facilitate management's internal comparisons to E-House's historical performance and assist its financial and operational decision making. A limitation of using these non-GAAP financial measures is that share-based compensation expense, amortization of intangible assets resulting from business acquisitions, goodwill impairment charge and gain/(loss) from the disposal of subsidiaries are recurring expenses that may continue to exist in E-House's business for the foreseeable future. Management compensates for these limitations by providing specific information regarding the GAAP amounts excluded from each non-GAAP measure. The accompanying tables have more details on the reconciliation between non-GAAP financial measures and their most comparable GAAP financial measures.

For investor and media inquiries please contact:

In China

Michelle Yuan

Director of Investor Relations

E-House (China) Holdings Limited

Phone: +86 (21) 6133-0754

E-mail: michelleyuan@ehousechina.com

Derek Mitchell

Ogilvy Financial, Beijing

Phone: +86 (10) 8520-3073

E-mail: ej@ogilvy.com

In the U.S.

Jessica Barist Cohen

Ogilvy Financial, New York

Phone: +1 (646) 460-9989

E-mail: ej@ogilvy.com

--------------------------------------------------------------------------

E-HOUSE (CHINA) HOLDINGS LIMITED

UNAUDITED CONSOLIDATED BALANCE SHEET

(In thousands of U.S. dollars)

December 31, September 30,

2011 2012

ASSETS

Current assets

Cash and cash equivalents 392,005 167,370

Restricted cash 2,582 2,066

Marketable securities 7,982 6,696

Customer deposits 56,168 82,353

Accounts receivable, net 244,081 281,866

Properties held for sale 1,287 1,279

Deferred tax assets 22,078 22,032

Prepaid expenses and other

current assets 21,818 20,729

Amounts due from related

parties 1,501 355

----- ---

Total current assets 749,502 584,746

Property and equipment, net 27,976 40,571

Intangible assets, net 213,263 184,133

Investment in affiliates 32,484 31,829

Goodwill 49,328 49,259

Customer deposits, non-

current 26,586 26,819

Other non-current assets 44,559 41,400

------ ------

Total assets 1,143,698 958,757

========= =======

LIABILITIES AND EQUITY

Current liabilities

Accounts payable 5,686 3,039

Accrued payroll and welfare

expenses 50,581 49,636

Income tax payable 45,762 35,884

Other tax payable 19,252 21,779

Amounts due to related

parties 1,775 5,392

Advance from property

buyers 2,194 2,026

Deferred revenue 11,499 13,015

Liability for exclusive

rights, current 13,831 16,554

Other current liabilities 25,517 22,778

------ ------

Total current liabilities 176,097 170,103

Deferred tax liabilities 40,109 40,102

Liability for exclusive

rights, non-current 21,408 5,773

Other non-current

liabilities 1,716 1,339

----- -----

Total liabilities 239,330 217,317

------- -------

Equity

Ordinary shares ($0.001 par

value): 1,000,000,000 79 118

and 1,000,000,000 shares

authorized,

79,065,624 and 118,034,273

shares issued

and outstanding, as of

December 31, 2011 and

September 30, 2012

respectively

Additional paid-in capital 688,094 848,504

Subscription receivables - (85)

Accumulated deficit (101,064) (168,021)

Accumulated other

comprehensive income 46,253 50,694

Total E-House equity 633,362 731,210

Non-controlling interests 271,006 10,230

------- ------

Total equity 904,368 741,440

------- -------

TOTAL LIABILITIES AND

EQUITY 1,143,698 958,757

========= =======

--------------------------------------------------------------------------

--------------------------------------------------------------------------

E-HOUSE (CHINA) HOLDINGS LIMITED

UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands of U.S. dollars, except share data and per share data)

Three months ended

September 30,

2011 2012

---- ----

Revenues 109,301 136,586

Cost of revenues (46,462) (55,334)

Selling, general and

administrative expenses (69,434) (77,734)

Goodwill impairment charge (417,822) -

Other operating income 4,299 2,376

Income (Loss) from operations (420,118) 5,894

Interest income 636 264

Other loss, net (8,522) (2,243)

------ ------

Income (Loss) before taxes, and

equity in affiliates (428,004) 3,915

Income tax benefit (expense) 2,460 (24,137)

----- -------

Loss before equity in affiliates (425,544) (20,222)

Income (Loss) from equity in

affiliates (26) 159

Net loss (425,570) (20,063)

Less: net income (loss)

attributable to

non-controlling interests (190,288) 1,521

-------- -----

Net loss attributable to E-

House shareholders (235,282) (21,584)

======== =======

Loss per share:

Basic (2.97) (0.18)

Diluted (2.97) (0.18)

Shares used in computation:

Basic 79,087,425 117,977,005

Diluted 79,087,425 117,977,005

Nine months ended

September 30,

2011 2012

---- ----

Revenues 284,226 309,858

Cost of revenues (108,603) (142,840)

Selling, general and

administrative expenses (190,716) (241,551)

Goodwill impairment charge (417,822) -

Other operating income 5,635 6,032

Income (Loss) from operations (427,280) (68,501)

Interest income 1,948 1,385

Other loss, net (12,358) (2,764)

------- ------

Income (Loss) before taxes, and

equity in affiliates (437,690) (69,880)

Income tax benefit (expense) 5,120 4,157

----- -----

Loss before equity in affiliates (432,570) (65,723)

Income (Loss) from equity in

affiliates (496) 109

Net loss (433,066) (65,614)

Less: net income (loss)

attributable to

non-controlling interests (190,574) (10,324)

-------- -------

Net loss attributable to E-

House shareholders (242,492) (55,290)

======== =======

Loss per share:

Basic (3.02) (0.54)

Diluted (3.02) (0.54)

Shares used in computation:

Basic 80,210,915 102,145,265

Diluted 80,210,915 102,145,265

Note 1 The conversion of Renminbi ("RMB") amounts into USD amounts is

based on the rate of USD1 = RMB6.3410 on September 30, 2012 and

USD1 = RMB6.3357 for the three months ended September 30, 2012.

--------------------------------------------------------------------

------------------------------------------------------------------

E-HOUSE (CHINA) HOLDINGS LIMITED

UNAUDITED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

(In thousands of U.S. dollars)

Three months ended

September 30,

2011 2012

---- ----

Net loss (425,570) (20,063)

Other comprehensive income (loss), net

of tax:

Foreign currency translation adjustment 8,869 (893)

----- ----

Comprehensive loss (416,701) (20,956)

Less: Comprehensive income (loss)

attributable to non-controlling

interests (188,182) 1,423

-------- -----

Comprehensive loss attributable to E-

House shareholders (228,519) (22,379)

Nine months ended

September 30,

2011 2012

---- ----

Net loss (433,066) (65,614)

Other comprehensive income (loss), net

of tax:

Foreign currency translation adjustment 19,667 (2,745)

------ ------

Comprehensive loss (413,399) (68,359)

Less: Comprehensive income (loss)

attributable to non-controlling

interests (186,202) (10,520)

-------- -------

Comprehensive loss attributable to E-

House shareholders (227,197) (57,839)

---------------------------------------------------------------------

---------------------------------------------------------------------

E-HOUSE (CHINA) HOLDINGS LIMITED

Unaudited Reconciliation of GAAP and Non-GAAP Results

(In thousands of U.S. dollars, except share data and per ADS data)

Three months ended

September 30,

2011 2012

---- ----

GAAP income (loss) from operations (420,118) 5,894

Share-based compensation expense 8,155 9,006

Amortization of intangible assets

resulting from business acquisitions 5,645 5,737

Goodwill impairment charge 417,822 -

Non-GAAP income (loss) from operations 11,504 20,637

====== ======

GAAP net loss (425,570) (20,063)

Share-based compensation expense (net

of tax) 8,155 9,006

Amortization of intangible assets

resulting from 4,853 4,934

business acquisitions (net of tax)

Loss from the disposal of subsidiaries

(net of tax) - -

Goodwill impairment charge 417,822 -

Non-GAAP net income (loss) 5,260 (6,123)

===== ======

Net loss attributable to E-House (235,282) (21,584)

Shareholder

Share-based compensation expense 5,995 9,006

(net of tax and non-controlling

interests)

Amortization of intangible assets

resulting from business acquisitions

(net of tax and non-controlling

interests) 2,593 4,776

Loss from disposal of subsidiaries (net

of tax and non-controlling interests) - -

Goodwill impairment charge (net of non-

controlling interests) 226,183 -

Non-GAAP net income (loss)

attributable to E-House (511) (7,802)

shareholders ==== ======

GAAP net loss per ADS - basic (2.97) (0.18)

===== =====

GAAP net loss per ADS - diluted (2.97) (0.18)

===== =====

Non-GAAP net income (loss) per ADS -

basic (0.01) (0.07)

===== =====

Non-GAAP net income (loss) per ADS -

diluted (0.01) (0.07)

===== =====

Shares used in calculating basic GAAP /

non-GAAP net income (loss)

attributable to shareholders per ADS 79,087,425 117,977,005

===========

Shares used in calculating diluted GAAP

net loss attributable to shareholders

per ADS 79,087,425 117,977,005

========== ===========

Shares used in calculating diluted non-

GAAP net income (loss) attributable to

shareholders per ADS 79,087,425 117,977,005

===========

Nine months ended

September 30,

2011 2012

GAAP income (loss) from operations (427,280) (68,501)

Share-based compensation expense 23,690 29,311

Amortization of intangible assets

resulting from business acquisitions 16,215 17,212

Goodwill impairment charge 417,822 -

------- ---

Non-GAAP income (loss) from operations 30,447 (21,978)

====== =======

GAAP net loss (433,066) (65,614)

Share-based compensation expense (net

of tax) 23,690 29,311

Amortization of intangible assets

resulting from 14,074 14,801

business acquisitions (net of tax)

Loss from the disposal of subsidiaries

(net of tax) 1,054 -

Goodwill impairment charge 417,822 -

------- ---

Non-GAAP net income (loss) 23,574 (21,502)

====== =======

Net loss attributable to E-House (242,492) (55,290)

Shareholder

Share-based compensation expense 25,904

(net of tax and non-controlling

interests) 17,516

Amortization of intangible assets

resulting from business acquisitions

(net of tax and non-controlling

interests) 11,558

7,463

Loss from disposal of subsidiaries (net

of tax and non-controlling interests) 565 -

Goodwill impairment charge (net of non-

controlling interests) 226,183 -

------- ---

Non-GAAP net income (loss)

attributable to E-House 9,235 (17,828)

shareholders ===== =======

GAAP net loss per ADS - basic (3.02) (0.54)

===== =====

GAAP net loss per ADS - diluted (3.02) (0.54)

===== =====

Non-GAAP net income (loss) per ADS -

basic 0.12 (0.17)

==== =====

Non-GAAP net income (loss) per ADS -

diluted 0.11 (0.17)

==== =====

Shares used in calculating basic GAAP /

non-GAAP net income (loss)

attributable to shareholders per ADS 102,145,265

===========

80,210,915

==========

Shares used in calculating diluted GAAP

net loss attributable to shareholders

per ADS 80,210,915 102,145,265

========== ===========

Shares used in calculating diluted non-

GAAP net income (loss) attributable to

shareholders per ADS 80,688,211 102,145,265

========== ===========

E-HOUSE (CHINA) HOLDINGS LIMITED

SELECTED OPERATING DATA

Three months ended Nine months ended

September 30, September 30,

2011 2012 2011 2012

---- ---- ---- ----

Primary real estate

agency service

Total Gross Floor Area

("GFA") of new

properties sold

(thousands of square

meters) 3,576 4,825 9,216 10,569

Total value of new

properties sold

(millions of RMB) 29,622 40,698 81,725 87,303

Total value of new

properties sold

(millions of $) 4,641 6,429 12,600 13,812

E-HOUSE (CHINA) HOLDINGS LIMITED

UNAUDITED CONSOLIDATED BALANCE SHEET

(In thousands of U.S. dollars)

December 31, September 30,

2011 2012

ASSETS

Current assets

Cash and cash equivalents 392,005 167,370

Restricted cash 2,582 2,066

Marketable securities 7,982 6,696

Customer deposits 56,168 82,353

Accounts receivable, net 244,081 281,866

Properties held for sale 1,287 1,279

Deferred tax assets 22,078 22,032

Prepaid expenses and other

current assets 21,818 20,729

Amounts due from related

parties 1,501 355

----- ---

Total current assets 749,502 584,746

Property and equipment, net 27,976 40,571

Intangible assets, net 213,263 184,133

Investment in affiliates 32,484 31,829

Goodwill 49,328 49,259

Customer deposits, non-

current 26,586 26,819

Other non-current assets 44,559 41,400

------ ------

Total assets 1,143,698 958,757

========= =======

LIABILITIES AND EQUITY

Current liabilities

Accounts payable 5,686 3,039

Accrued payroll and welfare

expenses 50,581 49,636

Income tax payable 45,762 35,884

Other tax payable 19,252 21,779

Amounts due to related

parties 1,775 5,392

Advance from property

buyers 2,194 2,026

Deferred revenue 11,499 13,015

Liability for exclusive

rights, current 13,831 16,554

Other current liabilities 25,517 22,778

------ ------

Total current liabilities 176,097 170,103

Deferred tax liabilities 40,109 40,102

Liability for exclusive

rights, non-current 21,408 5,773

Other non-current

liabilities 1,716 1,339

----- -----

Total liabilities 239,330 217,317

------- -------

Equity

Ordinary shares ($0.001 par

value): 1,000,000,000 79 118

and 1,000,000,000 shares

authorized,

79,065,624 and 118,034,273

shares issued

and outstanding, as of

December 31, 2011 and

September 30, 2012

respectively

Additional paid-in capital 688,094 848,504

Subscription receivables - (85)

Accumulated deficit (101,064) (168,021)

Accumulated other

comprehensive income 46,253 50,694

Total E-House equity 633,362 731,210

Non-controlling interests 271,006 10,230

------- ------

Total equity 904,368 741,440

------- -------

TOTAL LIABILITIES AND

EQUITY 1,143,698 958,757

========= =======

E-HOUSE (CHINA) HOLDINGS LIMITED

UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands of U.S. dollars, except share data and per share data)

Three months ended

September 30,

2011 2012

---- ----

Revenues 109,301 136,586

Cost of revenues (46,462) (55,334)

Selling, general and

administrative expenses (69,434) (77,734)

Goodwill impairment charge (417,822) -

Other operating income 4,299 2,376

Income (Loss) from operations (420,118) 5,894

Interest income 636 264

Other loss, net (8,522) (2,243)

------ ------

Income (Loss) before taxes, and

equity in affiliates (428,004) 3,915

Income tax benefit (expense) 2,460 (24,137)

----- -------

Loss before equity in affiliates (425,544) (20,222)

Income (Loss) from equity in

affiliates (26) 159

Net loss (425,570) (20,063)

Less: net income (loss)

attributable to

non-controlling interests (190,288) 1,521

-------- -----

Net loss attributable to E-

House shareholders (235,282) (21,584)

======== =======

Loss per share:

Basic (2.97) (0.18)

Diluted (2.97) (0.18)

Shares used in computation:

Basic 79,087,425 117,977,005

Diluted 79,087,425 117,977,005

Nine months ended

September 30,

2011 2012

---- ----

Revenues 284,226 309,858

Cost of revenues (108,603) (142,840)

Selling, general and

administrative expenses (190,716) (241,551)

Goodwill impairment charge (417,822) -

Other operating income 5,635 6,032

Income (Loss) from operations (427,280) (68,501)

Interest income 1,948 1,385

Other loss, net (12,358) (2,764)

------- ------

Income (Loss) before taxes, and

equity in affiliates (437,690) (69,880)

Income tax benefit (expense) 5,120 4,157

----- -----

Loss before equity in affiliates (432,570) (65,723)

Income (Loss) from equity in

affiliates (496) 109

Net loss (433,066) (65,614)

Less: net income (loss)

attributable to

non-controlling interests (190,574) (10,324)

-------- -------

Net loss attributable to E-

House shareholders (242,492) (55,290)

======== =======

Loss per share:

Basic (3.02) (0.54)

Diluted (3.02) (0.54)

Shares used in computation:

Basic 80,210,915 102,145,265

Diluted 80,210,915 102,145,265

Note 1 The conversion of Renminbi ("RMB") amounts into USD amounts is

based on the rate of USD1 = RMB6.3410 on September 30, 2012 and

USD1 = RMB6.3357 for the three months ended September 30, 2012.

E-HOUSE (CHINA) HOLDINGS LIMITED

UNAUDITED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

(In thousands of U.S. dollars)

Three months ended

September 30,

2011 2012

---- ----

Net loss (425,570) (20,063)

Other comprehensive income (loss), net

of tax:

Foreign currency translation adjustment 8,869 (893)

----- ----

Comprehensive loss (416,701) (20,956)

Less: Comprehensive income (loss)

attributable to non-controlling

interests (188,182) 1,423

-------- -----

Comprehensive loss attributable to E-

House shareholders (228,519) (22,379)

Nine months ended

September 30,

2011 2012

---- ----

Net loss (433,066) (65,614)

Other comprehensive income (loss), net

of tax:

Foreign currency translation adjustment 19,667 (2,745)

------ ------

Comprehensive loss (413,399) (68,359)

Less: Comprehensive income (loss)

attributable to non-controlling

interests (186,202) (10,520)

-------- -------

Comprehensive loss attributable to E-

House shareholders (227,197) (57,839)

E-HOUSE (CHINA) HOLDINGS LIMITED

Unaudited Reconciliation of GAAP and Non-GAAP Results

(In thousands of U.S. dollars, except share data and per ADS data)

Three months ended

September 30,

2011 2012

---- ----

GAAP income (loss) from operations (420,118) 5,894

Share-based compensation expense 8,155 9,006

Amortization of intangible assets

resulting from business acquisitions 5,645 5,737

Goodwill impairment charge 417,822 -

Non-GAAP income (loss) from operations 11,504 20,637

====== ======

GAAP net loss (425,570) (20,063)

Share-based compensation expense (net

of tax) 8,155 9,006

Amortization of intangible assets

resulting from 4,853 4,934

business acquisitions (net of tax)

Loss from the disposal of subsidiaries

(net of tax) - -

Goodwill impairment charge 417,822 -

Non-GAAP net income (loss) 5,260 (6,123)

===== ======

Net loss attributable to E-House (235,282) (21,584)

Shareholder

Share-based compensation expense 5,995 9,006

(net of tax and non-controlling

interests)

Amortization of intangible assets

resulting from business acquisitions

(net of tax and non-controlling

interests) 2,593 4,776

Loss from disposal of subsidiaries (net

of tax and non-controlling interests) - -

Goodwill impairment charge (net of non-

controlling interests) 226,183 -

Non-GAAP net income (loss)

attributable to E-House (511) (7,802)

shareholders ==== ======

GAAP net loss per ADS - basic (2.97) (0.18)

===== =====

GAAP net loss per ADS - diluted (2.97) (0.18)

===== =====

Non-GAAP net income (loss) per ADS -

basic (0.01) (0.07)

===== =====

Non-GAAP net income (loss) per ADS -

diluted (0.01) (0.07)

===== =====

Shares used in calculating basic GAAP /

non-GAAP net income (loss)

attributable to shareholders per ADS 79,087,425 117,977,005

===========

Shares used in calculating diluted GAAP

net loss attributable to shareholders

per ADS 79,087,425 117,977,005

========== ===========

Shares used in calculating diluted non-

GAAP net income (loss) attributable to

shareholders per ADS 79,087,425 117,977,005

===========

Nine months ended

September 30,

2011 2012

GAAP income (loss) from operations (427,280) (68,501)

Share-based compensation expense 23,690 29,311

Amortization of intangible assets

resulting from business acquisitions 16,215 17,212

Goodwill impairment charge 417,822 -

------- ---

Non-GAAP income (loss) from operations 30,447 (21,978)

====== =======

GAAP net loss (433,066) (65,614)

Share-based compensation expense (net

of tax) 23,690 29,311

Amortization of intangible assets

resulting from 14,074 14,801

business acquisitions (net of tax)

Loss from the disposal of subsidiaries

(net of tax) 1,054 -

Goodwill impairment charge 417,822 -

------- ---

Non-GAAP net income (loss) 23,574 (21,502)

====== =======

Net loss attributable to E-House (242,492) (55,290)

Shareholder

Share-based compensation expense 25,904

(net of tax and non-controlling

interests) 17,516

Amortization of intangible assets

resulting from business acquisitions

(net of tax and non-controlling

interests) 11,558

7,463

Loss from disposal of subsidiaries (net

of tax and non-controlling interests) 565 -

Goodwill impairment charge (net of non-

controlling interests) 226,183 -

------- ---

Non-GAAP net income (loss)

attributable to E-House 9,235 (17,828)

shareholders ===== =======

GAAP net loss per ADS - basic (3.02) (0.54)

===== =====

GAAP net loss per ADS - diluted (3.02) (0.54)

===== =====

Non-GAAP net income (loss) per ADS -

basic 0.12 (0.17)

==== =====

Non-GAAP net income (loss) per ADS -

diluted 0.11 (0.17)

==== =====

Shares used in calculating basic GAAP /

non-GAAP net income (loss)

attributable to shareholders per ADS 102,145,265

===========

80,210,915

==========

Shares used in calculating diluted GAAP

net loss attributable to shareholders

per ADS 80,210,915 102,145,265

========== ===========

Shares used in calculating diluted non-

GAAP net income (loss) attributable to

shareholders per ADS 80,688,211 102,145,265

========== ===========

E-HOUSE (CHINA) HOLDINGS LIMITED

SELECTED OPERATING DATA

Three months ended Nine months ended

September 30, September 30,

2011 2012 2011 2012

---- ---- ---- ----

Primary real estate

agency service

Total Gross Floor Area

("GFA") of new

properties sold

(thousands of square

meters) 3,576 4,825 9,216 10,569

Total value of new

properties sold

(millions of RMB) 29,622 40,698 81,725 87,303

Total value of new

properties sold

(millions of $) 4,641 6,429 12,600 13,812

SOURCE怀E-House (China) Holdings Limited

(Source: PR Newswire )
(Source: Quotemedia)

Advertisement
Advertisement



Fundamental data is provided by Zacks Investment Research, and Commentary, news and Press Releases provided by YellowBrix and Quotemedia.
All information provided "as is" for informational purposes only, not intended for trading purposes or advice. iStockAnalyst.com is not an investment adviser and does not provide, endorse or review any information or data contained herein.
The blog articles are opinions by respective blogger. By using this site you are agreeing to terms and conditions posted on respective bloggers' website.
The postings/comments on the site may or may not be from reliable sources. Neither iStockAnalyst nor any of its independent providers is liable for any informational errors, incompleteness, or delays, or for any actions taken in reliance on information contained herein. You are solely responsible for the investment decisions made by you and the consequences resulting therefrom. By accessing the iStockAnalyst.com site, you agree not to redistribute the information found therein.
The sector scan is based on 15-30 minutes delayed data. The Pattern scan is based on EOD data.