Release Details

Release Details

Release Details

EXL Reports 2024 Third Quarter Results

October 29, 2024

2024 Third Quarter Revenue of $472.1 Million, up 14.9% year-over-year

Q3 Diluted EPS (GAAP) of $0.33, up 24.2% from $0.26 in Q3 of 2023

Q3 Adjusted Diluted EPS (Non-GAAP) (1) of $0.44, up 16.3% from $0.37 in Q3 of 2023

NEW YORK, Oct. 29, 2024 (GLOBE NEWSWIRE) -- ExlService Holdings, Inc. (Nasdaq: EXLS), a leading data analytics and digital operations and solutions company, today announced its financial results for the quarter ended September 30, 2024.

Rohit Kapoor, chairman and chief executive officer, said, “We are pleased with our third quarter results. We delivered revenue and adjusted diluted EPS growth of 15% and 16% respectively. The ongoing execution of our data and AI-led strategy enabled us to accelerate our growth, achieving double-digit growth across both our data analytics and digital operations and solutions businesses during the quarter. As we continue to expand our data modernization and AI solution set with innovations such as industry-specific large language models (LLMs), we are well positioned to continue our momentum into the fourth quarter and beyond.”

Maurizio Nicolelli, chief financial officer, said, “Based on our strong year-to-date performance and current visibility for the remainder of the year, we are raising the full-year guidance range for revenue and EPS. We now expect revenue to be in the range of $1.825 billion to $1.835 billion, up from our prior guidance of $1.805 billion to $1.830 billion. This represents 12% to 13% year-over-year growth on a reported currency basis and approximately 12% on a constant currency basis. We now expect our adjusted diluted earnings per share for 2024 to be in the range of $1.61 to $1.63, up from our prior guidance of $1.59 to $1.62, representing growth of 13% to 14% over the prior year.”

__________________________________________________________

(1) Reconciliations of adjusted (non-GAAP) financial measures to the most directly comparable GAAP measures, where applicable, are included at the end of this release under “Reconciliation of Adjusted Financial Measures to GAAP Measures.” These non-GAAP measures, including adjusted diluted EPS and constant currency measures, are not measures of financial performance prepared in accordance with GAAP.


Financial Highlights: Third Quarter 2024

  • Revenue for the quarter ended September 30, 2024 increased to $472.1 million compared to $411.0 million for the third quarter of 2023, an increase of 14.9% on a reported basis and 14.5% on a constant currency basis. Revenue increased by 5.3% sequentially on a reported basis and 4.9% on a constant currency basis, from the second quarter of 2024.
    Revenue   Gross Margin
    Three months ended
  Three months ended
Reportable Segments   September 30,
2024

  September 30,
2023

  June 30,
2024

  September 30,
2024

  September 30,
2023

  June 30,
2024

    (dollars in millions)        
Insurance   $ 157.6     $ 136.4     $ 149.3       36.3 %     36.6 %     36.0 %
Healthcare     30.5       26.2       28.1       33.6 %     36.8 %     33.1 %
Emerging Business     80.0       65.3       77.2       40.2 %     42.4 %     41.6 %
Analytics     204.0       183.1       193.8       38.5 %     37.0 %     36.7 %
Revenues, net   $ 472.1     $ 411.0     $ 448.4       37.8 %     37.7 %     37.1 %
 
  • Operating income margin for each of the quarter ended September 30, 2024 and the third quarter of 2023, was 14.7%, and 13.7% for the second quarter of 2024. Adjusted operating income margin for the quarter ended September 30, 2024, was 19.9%, compared to 20.0% for the third quarter of 2023 and 19.8% for the second quarter of 2024.
  • Diluted earnings per share for the quarter ended September 30, 2024, was $0.33, compared to $0.26 for the third quarter of 2023 and $0.28 for the second quarter of 2024. Adjusted diluted earnings per share for the quarter ended September 30, 2024, was $0.44, compared to $0.37 for the third quarter of 2023 and $0.40 for the second quarter of 2024.

Business Highlights: Third Quarter 2024

  • Won 13 new clients in the third quarter of 2024, with 8 clients in digital operations and solutions business and 5 clients in analytics.
  • Launched the EXL Insurance LLM, developed using NVIDIA AI software. This LLM addresses the highly specialized needs of the insurance industry, leveraging EXL’s 25 years of experience in the industry and a proprietary data set with more than a decade of claims-related data.
  • Expanded partnership with Databricks to deploy new data management and generative AI solutions into the Databricks ecosystem, speeding the development of cutting-edge data management solutions for EXL clients.
  • Recognized as a Major Player in the IDC MarketScape: Worldwide Data Modernization Services 2024 Vendor Assessment based on our core value propositions, execution and innovation capabilities, go-to-market strategy, and market impact.
  • Named by Newsweek as one of America’s Most Reliable Companies 2025 based on parameters including: Likelihood of Recommendation, Ease of Doing Business, Value for Money, Consistency of Deliverables, and Reputation for Dependability.

2024 Guidance
Based on current visibility, and a U.S. dollar to Indian rupee exchange rate of 84.0, U.K. pound sterling to U.S. dollar exchange rate of 1.30, U.S. dollar to the Philippine peso exchange rate of 58.0 and all other currencies at current exchange rates, we are providing the following guidance for the full year 2024:

  • Revenue of $1.825 billion to $1.835 billion, representing an increase of 12% to 13% on a reported currency basis and approximately 12% on a constant currency basis from 2023.
  • Adjusted diluted earnings per share of $1.61 to $1.63, representing an increase of 13% to 14% from 2023.

Conference Call

ExlService Holdings, Inc. will host a conference call on Wednesday, Oct. 30, 2024, at 10:00 A.M. ET to discuss the company’s quarterly operating and financial results. The conference call will be available live via the internet by accessing the investor relations section of EXL’s website at ir.exlservice.com, where an accompanying investor-friendly spreadsheet of historical operating and financial data can also be accessed. Please access the website at least fifteen minutes prior to the call to register, download and install any necessary audio software.

Please note that there is a new system to access the live call-in order to ask questions. To join the live call, please register here. For those who cannot access the live broadcast, a replay will be available on the EXL website ir.exlservice.com for a period of approximately twelve months.

About ExlService Holdings, Inc.

EXL (Nasdaq: EXLS) is a leading data analytics and digital operations and solutions company. We partner with clients using a data and AI-led approach to reinvent business models, drive better business outcomes and unlock growth with speed. EXL harnesses the power of data, analytics, AI, and deep industry knowledge to transform operations for the world’s leading corporations in industries including insurance, healthcare, banking and financial services, media and retail, among others. EXL was founded in 1999 with the core values of innovation, collaboration, excellence, integrity and respect. We are headquartered in New York and have more than 57,000 employees spanning six continents. For more information, visit www.exlservice.com.

Cautionary Statement Regarding Forward-Looking Statements This press release 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 those statements because they are subject to numerous uncertainties and factors relating to EXL's operations and business environment, all of which are difficult to predict and many of which are beyond EXL’s control. Forward-looking statements include information concerning EXL’s possible or assumed future results of operations, including descriptions of its business strategy. These statements may 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 management's experience in the industry as well as its perceptions of historical trends, current conditions, expected future developments and other factors it believes are appropriate under the circumstances. You should understand that these statements are not guarantees of performance or results. They involve known and unknown risks, uncertainties and assumptions. Although EXL believes that these forward-looking statements are based on reasonable assumptions, you should be aware that many factors could affect EXL’s actual financial results or results of operations and could cause actual results to differ materially from those in the forward-looking statements. These factors, which include our ability to maintain and grow client demand, our ability to hire and retain sufficiently trained employees, and our ability to accurately estimate and/or manage costs, rising interest rates, rising inflation, recessionary economic trends, and ability to successfully integrate strategic acquisitions, are discussed in more detail in EXL’s filings with the Securities and Exchange Commission, including EXL’s Annual Report on Form 10-K. You should keep in mind that any forward-looking statement made herein, or elsewhere, speaks only as of the date on which it is made. New risks and uncertainties come up from time to time, and it is impossible to predict these events or how they may affect EXL. EXL has no obligation to update any forward-looking statements after the date hereof, except as required by applicable law.


EXLSERVICE HOLDINGS, INC.
CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)
(In thousands, except per share amount and share count)
 
  Three months ended September 30,   Nine months ended September 30,
    2024       2023       2024       2023  
Revenues, net $ 472,073     $ 410,971     $ 1,356,946     $ 1,216,610  
Cost of revenues(1)   293,806       256,002       849,336       760,691  
Gross profit(1)   178,267       154,969       507,610       455,919  
Operating expenses:              
General and administrative expenses   57,495       52,213       167,195       144,564  
Selling and marketing expenses   37,568       30,943       108,982       88,674  
Depreciation and amortization expense   13,799       11,583       39,055       38,192  
Total operating expenses   108,862       94,739       315,232       271,430  
Income from operations   69,405       60,230       192,378       184,489  
Foreign exchange gain, net   278       409       673       838  
Interest expense   (5,526 )     (3,405 )     (14,145 )     (10,030 )
Other income, net   4,374       778       11,876       6,594  
Income before income tax expense and earnings from equity affiliates   68,531       58,012       190,782       181,891  
Income tax expense   15,460       14,161       43,086       37,773  
Income before earnings from equity affiliates   53,071       43,851       147,696       144,118  
Gain/(loss) from equity-method investment   (34 )     25       (71 )     157  
Net income $ 53,037     $ 43,876     $ 147,625     $ 144,275  
Earnings per share:              
Basic $ 0.33     $ 0.26     $ 0.90     $ 0.87  
Diluted $ 0.33     $ 0.26     $ 0.90     $ 0.86  
Weighted average number of shares used in computing earnings per share:              
Basic   161,732,872       166,159,619       163,197,767       166,707,599  
Diluted   163,187,733       167,688,374       164,620,081       168,591,612  

(1) Exclusive of depreciation and amortization expense.


EXLSERVICE HOLDINGS, INC.
CONSOLIDATED BALANCE SHEETS (UNAUDITED)
(In thousands, except per share amount and share count)
 
  As of
  September 30, 2024   December 31, 2023
       
Assets      
Current assets:      
Cash and cash equivalents $ 150,102     $ 136,953  
Short-term investments   175,648       153,881  
Restricted cash   7,342       4,062  
Accounts receivable, net   340,904       308,108  
Other current assets   93,693       76,669  
Total current assets   767,689       679,673  
Property and equipment, net   107,395       100,373  
Operating lease right-of-use assets   71,796       64,856  
Restricted cash   5,820       4,386  
Deferred tax assets, net   106,881       82,927  
Goodwill   427,663       405,639  
Other intangible assets, net   51,291       50,164  
Long-term investments   14,184       4,430  
Other assets   57,113       49,524  
Total assets $ 1,609,832     $ 1,441,972  
Liabilities and stockholders’ equity      
Current liabilities:      
Accounts payable $ 4,082     $ 5,055  
Current portion of long-term borrowings   4,891       65,000  
Deferred revenue   12,472       12,318  
Accrued employee costs   110,677       117,137  
Accrued expenses and other current liabilities   105,159       114,113  
Current portion of operating lease liabilities   16,904       12,780  
Total current liabilities   254,185       326,403  
Long-term borrowings, less current portion   339,828       135,000  
Operating lease liabilities, less current portion   62,336       58,175  
Deferred tax liabilities, net   3,245       1,495  
Other non-current liabilities   42,675       31,462  
Total liabilities   702,269       552,535  
Commitments and contingencies      
Stockholders’ equity:      
Preferred stock, $0.001 par value; 15,000,000 shares authorized, none issued          
Common stock, $0.001 par value; 400,000,000 shares authorized, 205,317,002 shares issued and 160,880,592 shares outstanding as of September 30, 2024 and 203,410,038 shares issued and 165,277,880 shares outstanding as of December 31, 2023   205       203  
Additional paid-in capital   572,430       508,028  
Retained earnings   1,231,288       1,083,663  
Accumulated other comprehensive loss   (122,593 )     (127,040 )
Total including shares held in treasury   1,681,330       1,464,854  
Less: 44,436,410 shares as of September 30, 2024 and 38,132,158 shares as of December 31, 2023, held in treasury, at cost   (773,767 )     (575,417 )
Total stockholders’ equity   907,563       889,437  
Total liabilities and stockholders’ equity $ 1,609,832     $ 1,441,972  


EXLSERVICE HOLDINGS, INC.

Reconciliation of Adjusted Financial Measures to GAAP Measures

In addition to its reported operating results in accordance with U.S. generally accepted accounting principles (GAAP), EXL has included in this release certain financial measures that are considered non-GAAP financial measures, including the following:

  1. Adjusted operating income and adjusted operating income margin;
  2. Adjusted EBITDA and adjusted EBITDA margin;
  3. Adjusted net income and adjusted diluted earnings per share; and
  4. Revenue growth on constant currency basis.

These non-GAAP financial measures are not based on any comprehensive set of accounting rules or principles, should not be considered a substitute for, or superior to, financial measures calculated in accordance with GAAP, and may be different from non-GAAP financial measures used by other companies. Accordingly, the financial results calculated in accordance with GAAP and reconciliations from those financial statements should be carefully evaluated. EXL believes that providing these non-GAAP financial measures may help investors better understand EXL’s underlying financial performance. Management also believes that these non-GAAP financial measures, when read in conjunction with EXL’s reported results, can provide useful supplemental information for investors analyzing period-to-period comparisons of the Company’s results and comparisons of the Company’s results with the results of other companies. Additionally, management considers some of these non-GAAP financial measures to determine variable compensation of its employees. The Company believes that it is unreasonably difficult to provide its earnings per share financial guidance in accordance with GAAP, or a qualitative reconciliation thereof, for a number of reasons, including, without limitation, the Company’s inability to predict its future stock-based compensation expense under ASC Topic 718, the amortization of intangibles associated with future acquisitions and the currency fluctuations and associated tax effects. As such, the Company presents guidance with respect to adjusted diluted earnings per share. The Company also incurs significant non-cash charges for depreciation that may not be indicative of the Company’s ability to generate cash flow.

EXL non-GAAP financial measures exclude, where applicable, stock-based compensation expense, amortization of acquisition-related intangible assets, restructuring costs, litigation settlement costs and associated legal fees, effects of termination of leases, certain defined social security contributions, allowance for certain material expected credit losses, other acquisition-related expenses or benefits and effect of any non-recurring tax adjustments. Acquisition-related expenses or benefits include, changes in the fair value of contingent consideration, external deal costs, integration expenses, direct and incremental travel costs and non-recurring benefits or losses. Our adjusted net income and adjusted diluted EPS also excludes the effects of income tax on the above pre-tax items, as applicable. The effects of income tax of each item is calculated by applying the statutory rate of the local tax regulations in the jurisdiction in which the item was incurred.

A limitation of using non-GAAP financial measures versus financial measures calculated in accordance with GAAP is that non-GAAP financial measures do not reflect all of the amounts associated with our operating results as determined in accordance with GAAP and exclude costs that are recurring, namely stock-based compensation and amortization of acquisition-related intangible assets. EXL compensates for these limitations by providing specific information regarding the GAAP amounts excluded from non-GAAP financial measures to allow investors to evaluate such non-GAAP financial measures.

EXL’s primary exchange rate exposure is with the Indian rupee, the Philippine peso, the U.K. pound sterling and the South African rand. The average exchange rate of the U.S. dollar against the Indian rupee increased from 82.69 during the quarter ended September 30, 2023 to 83.79 during the quarter ended September 30, 2024, representing a depreciation of 1.3% against the U.S. dollar. The average exchange rate of the U.S. dollar against the Philippine peso increased from 56.02 during the quarter ended September 30, 2023 to 56.84 during the quarter ended September 30, 2024, representing a depreciation of 1.5% against the U.S. dollar. The average exchange rate of the U.K. pound sterling against the U.S. dollar increased from 1.26 during the quarter ended September 30, 2023 to 1.31 during the quarter ended September 30, 2024, representing an appreciation of 4.4% against the U.S. dollar. The average exchange rate of the U.S. dollar against the South African rand decreased from 18.49 during the quarter ended September 30, 2023 to 17.74 during the quarter ended September 30, 2024, representing an appreciation of 4.1% against the U.S. dollar.

The following table shows the reconciliation of these non-GAAP financial measures for the three months ended September 30, 2024 and September 30, 2023, and the three months ended June 30, 2024:


Reconciliation of Adjusted Operating Income and Adjusted EBITDA
(Amounts in thousands)
 
  Three months ended
  September 30,   June 30,
    2024       2023       2024  
Net Income (GAAP) $ 53,037     $ 43,876     $ 45,825  
add: Income tax expense   15,460       14,161       13,873  
add/(subtract): Foreign exchange gain, net, interest expense,
gain/(loss) from equity-method investment and other income/(loss), net
  908       2,193       1,751  
Income from operations (GAAP) $ 69,405     $ 60,230     $ 61,449  
add: Stock-based compensation expense   21,232       17,067       18,095  
add: Amortization of acquisition-related intangibles   3,449       3,157       3,077  
add: Restructuring and litigation settlement costs (a)               6,174  
add: Allowance for expected credit losses (b)         1,700        
Adjusted operating income (Non-GAAP) $ 94,086     $ 82,154     $ 88,795  
Adjusted operating income margin as a % of Revenue (Non-GAAP)   19.9 %     20.0 %     19.8 %
add: Depreciation on long-lived assets   10,350       8,426       9,833  
Adjusted EBITDA (Non-GAAP) $ 104,436     $ 90,580     $ 98,628  
Adjusted EBITDA margin as a % of revenue (Non-GAAP)   22.1 %     22.0 %     22.0 %

(a) To exclude effects of employee severance costs and outplacement support costs of $4,762 and litigation settlement costs and associated legal fees of $1,412 during the three months ended June 30, 2024.

(b) To exclude the effects of material allowance for expected credit losses on accounts receivables related to a customer bankruptcy event during the three months ended September 30, 2023.


Reconciliation of Adjusted Net Income and Adjusted Diluted Earnings Per Share
(Amounts in thousands, except per share amount)
 
  Three months ended
  September 30,   June 30,
    2024       2023       2024  
Net income (GAAP) $ 53,037     $ 43,876     $ 45,825  
add: Stock-based compensation expense   21,232       17,067       18,095  
add: Amortization of acquisition-related intangibles   3,449       3,157       3,077  
add: Restructuring and litigation settlement costs (a)               6,174  
add: Effects of changes in fair value of contingent consideration         2,500        
add: Allowance for expected credit losses (b)         1,700        
subtract: Tax impact on stock-based compensation expense (c)   (5,830 )     (4,340 )     (4,619 )
subtract: Tax impact on amortization of acquisition-related intangibles   (866 )     (771 )     (765 )
subtract: Tax impact on restructuring and litigation settlement costs               (1,588 )
subtract: Tax impact on allowance for expected credit losses         (429 )      
Adjusted net income (Non-GAAP) $ 71,022     $ 62,760     $ 66,199  
Adjusted diluted earnings per share (Non-GAAP) $ 0.44     $ 0.37     $ 0.40  

(a) To exclude effects of employee severance costs and outplacement support costs of $4,762 and litigation settlement costs and associated legal fees of $1,412 during the three months ended June 30, 2024.

(b) To exclude the effects of material allowance for expected credit losses on accounts receivables related to a customer bankruptcy event during the three months ended September 30, 2023.

(c) Tax impact includes $1,673 and $462 during the three months ended September 30, 2024 and 2023 respectively, and $18 during the three months ended June 30, 2024, related to discrete benefits recognized in income tax expense in accordance with ASU No. 2016-09, Compensation - Stock Compensation.

Contacts:
Investor Relations
John Kristoff
Vice President, Investor Relations
+1 212 209 4613
ir@exlservice.com

Media - US
Keith Little
Assistant Vice President, Media Relations
+1 703 598 0980
media.relations@exlservice.com


Primary Logo

Source: ExlService Holdings, Inc.