EXHIBIT 2
GLOBAL SOURCES LTD. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(In U.S. Dollars Thousands, Except Number of Shares and Per Share Data)
| | | | | | | | |
| | At | | | At | |
| | September 30 | | | December 31 | |
| | 2010 | | | 2009 | |
| | (Unaudited) | | | | | |
ASSETS | | | | | | | | |
Current Assets: | | | | | | | | |
Cash and cash equivalents | | $ | 85,292 | | | $ | 91,553 | |
Term deposits with banks | | | 1,467 | | | | 60,357 | |
Available-for-sale securities | | | 6,763 | | | | 6,423 | |
Accounts receivable, net | | | 4,646 | | | | 3,438 | |
Receivables from sales representatives | | | 6,511 | | | | 5,607 | |
Inventory | | | 425 | | | | 600 | |
Prepaid expenses and other current assets | | | 19,805 | | | | 13,603 | |
Deferred tax assets | | | 96 | | | | 13 | |
| | | | | | |
Total Current Assets | | | 125,005 | | | | 181,594 | |
| | | | | | |
| | | | | | | | |
Property and equipment, net | | | 76,305 | | | | 77,815 | |
Goodwill | | | 2,497 | | | | — | |
Intangible assets, net | | | 7,572 | | | | 8,770 | |
Long term investments | | | 100 | | | | 100 | |
Deferred tax assets | | | 445 | | | | 446 | |
Other noncurrent assets | | | 2,967 | | | | 1,667 | |
| | | | | | |
Total Assets | | $ | 214,891 | | | $ | 270,392 | |
| | | | | | |
| | | | | | | | |
LIABILITIES AND SHAREHOLDERS’ EQUITY | | | | | | | | |
Current Liabilities: | | | | | | | | |
Accounts payable | | $ | 8,528 | | | $ | 10,901 | |
Deferred income and customer prepayments | | | 95,721 | | | | 73,841 | |
Accrued liabilities | | | 14,892 | | | | 11,585 | |
Income taxes payable | | | 880 | | | | 435 | |
| | | | | | |
Total Current Liabilities | | | 120,021 | | | | 96,762 | |
| | | | | | |
Deferred income and customer prepayments | | | 4,819 | | | | 2,516 | |
Deferred tax liability | | | 1,432 | | | | 141 | |
| | | | | | |
Total Liabilities | | | 126,272 | | | | 99,419 | |
| | | | | | |
| | | | | | | | |
Shareholders’ equity: | | | | | | | | |
Common shares, US$0.01 par value; 75,000,000 shares authorized; 51,565,725 (2009: 51,427,642) shares issued and 33,569,725 (2009: 44,552,642) outstanding | | | 516 | | | | 514 | |
Additional paid in capital | | | 142,038 | | | | 138,468 | |
Treasury shares, at cost — 17,996,000 (2009: 6,875,000) shares | | | (150,089 | ) | | | (50,000 | ) |
Retained earnings | | | 83,490 | | | | 71,369 | |
Accumulated other comprehensive income | | | 4,363 | | | | 2,859 | |
| | | | | | |
Total Company Shareholders’ Equity | | | 80,318 | | | | 163,210 | |
| | | | | | |
| | | | | | | | |
Non-controlling interests | | | 8,301 | | | | 7,763 | |
| | | | | | |
Total Equity | | $ | 88,619 | | | $ | 170,973 | |
| | | | | | |
Total Liabilities and Equity | | $ | 214,891 | | | $ | 270,392 | |
| | | | | | |
GLOBAL SOURCES LTD. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME
(In U.S. Dollars Thousands, Except Number of Shares and Per Share Data)
| | | | | | | | | | | | | | | | |
| | Three months ended | | | Nine months ended | |
| | September 30, | | | September 30, | |
| | 2010 | | | 2009 | | | 2010 | | | 2009 | |
| | (Unaudited) | | | (Unaudited) | | | (Unaudited) | | | (Unaudited) | |
| | | | | | | | | | | | | | | | |
Revenue: | | | | | | | | | | | | | | | | |
Online and other media services (Note 1) | | $ | 30,541 | | | $ | 28,780 | | | $ | 88,641 | | | $ | 87,431 | |
Exhibitions | | | 7,674 | | | | 901 | | | | 39,554 | | | | 29,372 | |
Miscellaneous | | | 1,202 | | | | 931 | | | | 3,597 | | | | 2,817 | |
| | | | | | | | | | | | |
| | | 39,417 | | | | 30,612 | | | | 131,792 | | | | 119,620 | |
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Operating Expenses: | | | | | | | | | | | | | | | | |
Sales (Note 2) | | | 15,492 | | | | 12,087 | | | | 48,840 | | | | 45,820 | |
Event production | | | 2,635 | | | | 319 | | | | 13,576 | | | | 10,032 | |
Community (Note 2) | | | 4,069 | | | | 4,796 | | | | 15,533 | | | | 17,885 | |
General and administrative (Note 2) | | | 11,810 | | | | 11,057 | | | | 35,201 | | | | 33,975 | |
Online services development (Note 2) | | | 1,440 | | | | 1,408 | | | | 4,078 | | | | 4,172 | |
Amortization of intangibles and software costs | | | 492 | | | | 26 | | | | 1,079 | | | | 106 | |
| | | | | | | | | | | | |
Total Operating Expenses | | | 35,938 | | | | 29,693 | | | | 118,307 | | | | 111,990 | |
| | | | | | | | | | | | |
Income from Operations | | | 3,479 | | | | 919 | | | | 13,485 | | | | 7,630 | |
| | | | | | | | | | | | |
Interest and dividend income | | | 66 | | | | 312 | | | | 425 | | | | 725 | |
Foreign exchange gains (losses), net | | | (14 | ) | | | 85 | | | | (26 | ) | | | 58 | |
| | | | | | | | | | | | |
Income before Income Taxes | | $ | 3,531 | | | $ | 1,316 | | | $ | 13,884 | | | $ | 8,413 | |
Income Tax Expense | | | (407 | ) | | | (96 | ) | | | (636 | ) | | | (270 | ) |
| | | | | | | | | | | | |
Net Income | | $ | 3,124 | | | $ | 1,220 | | | $ | 13,248 | | | $ | 8,143 | |
| | | | | | | | | | | | |
Net income attributable to non-controlling interests | | | (842 | ) | | | (35 | ) | | | (1,127 | ) | | | (669 | ) |
| | | | | | | | | | | | |
Net Income Attributable to the Company | | $ | 2,282 | | | $ | 1,185 | | | $ | 12,121 | | | $ | 7,474 | |
| | | | | | | | | | | | |
Basic net income per share attributable to the Company’s shareholders | | $ | 0.06 | | | $ | 0.03 | | | $ | 0.28 | | | $ | 0.17 | |
| | | | | | | | | | | | |
Diluted net income per share attributable to the Company’s shareholders | | $ | 0.06 | | | $ | 0.03 | | | $ | 0.28 | | | $ | 0.16 | |
| | | | | | | | | | | | |
Shares used in basic net income per share calculations | | | 38,401,239 | | | | 44,544,540 | | | | 42,544,789 | | | | 44,543,207 | |
| | | | | | | | | | | | |
Shares used in diluted net income per share calculations | | | 39,873,952 | | | | 45,877,214 | | | | 44,010,618 | | | | 45,759,320 | |
| | | | | | | | | | | | |
Note: 1. Online and other media services consists of:
| | | | | | | | | | | | | | | | |
| | Three months ended | | Nine months ended |
| | September 30, | | September 30, |
| | 2010 | | 2009 | | 2010 | | 2009 |
| | (Unaudited) | | (Unaudited) | | (Unaudited) | | (Unaudited) |
Online services | | $ | 24,811 | | | $ | 20,904 | | | $ | 68,985 | | | $ | 64,928 | |
Print services | | | 5,730 | | | | 7,876 | | | | 19,656 | | | | 22,503 | |
| | | | | | | | | | | | |
| | $ | 30,541 | | | $ | 28,780 | | | $ | 88,641 | | | $ | 87,431 | |
| | | | | | | | | | | | |
Note: | 2. | Non-cash compensation expenses associated with the employee and team member equity compensation plans and Global Sources Directors Share Grant Award Plan included under various categories of expenses are as follows: |
| | | | | | | | | | | | | | | | |
| | Three months ended | | Nine months ended |
| | September 30, | | September 30, |
| | 2010 | | 2009 | | 2010 | | 2009 |
| | (Unaudited) | | (Unaudited) | | (Unaudited) | | (Unaudited) |
Sales | | $ | 163 | | | $ | 213 | | | $ | 675 | | | $ | 1,053 | |
Community | | | 60 | | | | 155 | | | | 221 | | | | 304 | |
General and administrative | | | 431 | | | | 493 | | | | 1,354 | | | | 1,569 | |
Online services development | | | 68 | | | | 79 | | | | 222 | | | | 255 | |
| | | | | | | | | | | | |
| | $ | 722 | | | $ | 940 | | | $ | 2,472 | | | $ | 3,181 | |
| | | | | | | | | | | | |