(Unaudited) | (Audited) | ||||||||
June 30,
|
December 31, | ||||||||
2008 | 2007 | ||||||||
(in
thousands)
|
|||||||||
ASSETS
|
|||||||||
Current
Assets:
|
|||||||||
Cash
and cash equivalents
|
$ | 71,663 | $ | 76,881 | |||||
Short
term investments - available for sale
|
42,726 | 41,752 | |||||||
Accounts
receivable
|
221,480 | 129,865 | |||||||
Unbilled
revenue
|
146,152 | 144,661 | |||||||
Other
receivables
|
9,779 | 6,171 | |||||||
Deferred
tax asset
|
8,911 | 4,919 | |||||||
Prepayments
and other current assets
|
21,778 | 16,449 | |||||||
Income
taxes receivable
|
806 | 2,448 | |||||||
Total
current assets
|
523,295 | 423,146 | |||||||
Other
Assets:
|
|||||||||
Property,
plant and equipment, net
|
165,183 | 133,426 | |||||||
Goodwill
|
141,199 | 123,879 | |||||||
Non-current
other assets
|
2,347 | 2,140 | |||||||
Non-current
income taxes receivable
|
3,299 | 3,049 | |||||||
Non-current
deferred tax asset
|
7,150 | 5,703 | |||||||
Intangible
asset
|
1,495 | 1,795 | |||||||
Total
Assets
|
$ | 843,968 | $ | 693,138 | |||||
LIABILITIES
AND SHAREHOLDERS’ EQUITY
|
|||||||||
Current
Liabilities:
|
|||||||||
Accounts
payable
|
$ | 13,233 | $ | 13,459 | |||||
Payments
on account
|
165,218 | 96,553 | |||||||
Other
liabilities
|
78,098 | 70,743 | |||||||
Deferred
tax liability
|
837 | 398 | |||||||
Bank
credit lines and loan facilities
|
59,029 | 43,767 | |||||||
Income
taxes payable
|
5,018 | 4,955 | |||||||
Total
current liabilities
|
321,433 | 229,875 | |||||||
Other
Liabilities:
|
|||||||||
Long
term government grants
|
1,210 | 1,179 | |||||||
Long
term finance leases
|
30 | 49 | |||||||
Non-current
income taxes payable
|
15,268 | 13,906 | |||||||
Non-current
deferred tax liability
|
7,088 | 5,966 | |||||||
Non-current
other liabilities
|
1,570 | 1,394 | |||||||
Non-current
bank credit lines & loan facilities
|
48,371 | 51,062 | |||||||
Minority
interest
|
1,841 | 1,307 | |||||||
Shareholders'
Equity:
|
|||||||||
Ordinary shares, par value 6
euro cents per share; 40,000,000 shares authorized,
|
|||||||||
29,186,116 shares issued and
outstanding at June 30, 2008 and
|
|||||||||
28,835,244 shares issued and
outstanding at December 31, 2007
|
2,158 | 2,127 | |||||||
Additional paid-in
capital
|
159,957 | 146,355 | |||||||
Accumulated other comprehensive
income
|
41,237 | 31,828 | |||||||
Retained
earnings
|
243,805 | 208,090 | |||||||
Total
Shareholders' Equity
|
447,157 | 388,400 | |||||||
Total
Liabilities and Shareholders' Equity
|
$ | 843,968 | $ | 693,138 |
Three Months Ended
|
Six Months Ended
|
||||||||||||||||
June 30, |
June 30,
|
June 30,
|
June 30,
|
||||||||||||||
2008
|
2007
|
2008
|
2007
|
||||||||||||||
(in
thousands except share and per share data)
|
|||||||||||||||||
Revenue:
|
|||||||||||||||||
Gross revenue
|
$ | 316,592 | $ | 207,383 | $ | 600,445 | $ | 394,123 | |||||||||
Subcontractor
costs
|
(98,292 | ) | (60,336 | ) | (180,801 | ) | (110,987) | ||||||||||
Net revenue
|
218,300 | 147,047 | 419,644 | 283,136 | |||||||||||||
Costs
and expenses:
|
|||||||||||||||||
Direct costs
|
122,976 | 83,875 | 236,165 | 162,432 | |||||||||||||
Selling, general and
administrative expense
|
64,289 | 42,662 | 124,834 | 81,346 | |||||||||||||
Depreciation and
amortization
|
6,641 | 4,450 | 12,739 | 8,606 | |||||||||||||
Total costs and
expenses
|
193,906 | 130,987 | 373,738 | 252,384 | |||||||||||||
Income
from operations
|
24,394 | 16,060 | 45,906 | 30,752 | |||||||||||||
Interest
income
|
610 | 1,100 | 1,543 | 2,229 | |||||||||||||
Interest
expense
|
(1,086 | ) | (81 | ) | (2,062 | ) | (166) | ||||||||||
Income
before provision for income taxes
|
23,918 | 17,079 | 45,387 | 32,815 | |||||||||||||
Provision
for income taxes
|
(4,891 | ) | (3,758 | ) | (9,138 | ) | (7,186) | ||||||||||
Minority
interest
|
(206 | ) | (6 | ) | (534 | ) | (48) | ||||||||||
Net
income
|
$ | 18,821 | $ | 13,315 | $ | 35,715 | $ | 25,581 | |||||||||
Net
income per Ordinary Share:
|
|||||||||||||||||
Basic
|
$ | 0.65 | $ | 0.46 | $ | 1.23 | $ | 0.89 | |||||||||
Diluted
|
$ | 0.62 | $ | 0.45 | $ | 1.19 | $ | 0.86 | |||||||||
Weighted
average number of Ordinary Shares outstanding:
|
|||||||||||||||||
Basic
|
29,106,694 | 28,684,201 |
29,004,662
|
28,624,350 | |||||||||||||
Diluted
|
30,156,563 | 29,685,489 |
30,083,989
|
29,597,671 |
The
accompanying notes are an integral part of these condensed consolidated
financial statements.
|
Six
Months Ended
|
||||||||
June
30,
|
June
30,
|
|||||||
2008
|
2007
|
|||||||
(in
thousands)
|
||||||||
Cash
flows from operating activities:
|
||||||||
Net
income
|
$ | 35,715 | $ | 25,581 | ||||
Adjustments
to reconcile net income to net cash provided by operating
activities:
|
||||||||
Loss on disposal of property,
plant and equipment
|
152 | 176 | ||||||
Depreciation and
amortization
|
12,739 | 8,606 | ||||||
Amortization of
grants
|
(64 | ) | (57 | ) | ||||
Share
compensation expense
|
2,829 | 2,559 | ||||||
Deferred
taxes
|
(3,797 | ) | 51 | |||||
Minority
interest
|
534 | 48 | ||||||
Changes
in assets and liabilities:
|
||||||||
(Increase)/decrease in accounts
receivable
|
(85,819 | ) | 3,265 | |||||
Decrease/(increase) in unbilled
revenue
|
208 | (14,762 | ) | |||||
(Increase)/decrease in other
receivables
|
(2,574 | ) | 2,965 | |||||
Increase in prepayments and
other current assets
|
(4,711 | ) | (574 | ) | ||||
Increase
in other non current assets
|
(207 | ) | - | |||||
Increase/(decrease) in payments
on account
|
67,772 | (2,865 | ) | |||||
Increase/(decrease) in other
current liabilities
|
3,517 | (10,907 | ) | |||||
Increase
in other non current liabilities
|
175 | - | ||||||
Increase in income taxes
payable
|
3,894 | 3,781 | ||||||
(Decrease)/increase
in accounts payable
|
(1,950 | ) | 1,490 | |||||
Net
cash provided by operating activities
|
28,413 | 19,357 | ||||||
Cash
flows from investing activities:
|
||||||||
Purchase of property, plant and
equipment
|
(35,486 | ) | (30,393 | ) | ||||
Purchase
of subsidiary undertakings & acquisition costs
|
(11,977 | ) | - | |||||
Purchase
of short term investments
|
(15,000 | ) | (1,908 | ) | ||||
Cash
acquired with subsidiary undertaking
|
5 | - | ||||||
Sale
of short term investments
|
14,026 | 13,023 | ||||||
Net
cash used in investing activities
|
(48,432 | ) | (19,278 | ) | ||||
Cash
flows from financing activities:
|
||||||||
Drawdown
of bank credit lines and loan facilities
|
3,941 | 10,947 | ||||||
Proceeds
from exercise of share options
|
7,143 | 3,056 | ||||||
Share
issuance costs
|
(45 | ) | (117 | ) | ||||
Tax
benefit from the exercise of share options
|
3,706 | 1,003 | ||||||
Repayment
of other liabilities
|
(17 | ) | (53 | ) | ||||
Net
cash provided by financing activities
|
14,728 | 14,836 | ||||||
Effect
of exchange rate movements on cash
|
73 | 381 | ||||||
Net
(decrease)/increase in cash and cash equivalents
|
(5,218 | ) | 15,296 | |||||
Cash
and cash equivalents at beginning of period
|
76,881 | 63,039 | ||||||
Cash
and cash equivalents at end of period
|
$ | 71,663 | $ | 78,335 |
Accumulated
|
||||||||||||||||||||||||
Additional
|
Other
|
|||||||||||||||||||||||
Paid-in
|
Comprehensive
|
Retained
|
||||||||||||||||||||||
Shares
|
Amount
|
Capital
|
Income
|
Earnings
|
Total
|
|||||||||||||||||||
(dollars
in thousands, except share data)
|
||||||||||||||||||||||||
Balance
at December 31, 2007
|
28,835,244 | $ | 2,127 | $ | 146,355 | $ | 31,828 | $ | 208,090 | $ | 388,400 | |||||||||||||
Comprehensive
Income:
|
||||||||||||||||||||||||
Net
income
|
35,715 | 35,715 | ||||||||||||||||||||||
Currency
translation adjustment (net of tax)
|
9,409 | 9,409 | ||||||||||||||||||||||
Total
comprehensive income
|
45,124 | |||||||||||||||||||||||
Share
issuance costs
|
(45 | ) | (45 | ) | ||||||||||||||||||||
Exercise
of share options
|
350,872 | 31 | 7,112 | 7,143 | ||||||||||||||||||||
Non-cash
stock compensation expense
|
2,829 | 2,829 | ||||||||||||||||||||||
Tax
benefit on exercise of share options
|
3,706 | 3,706 | ||||||||||||||||||||||
Balance
at June 30, 2008
|
29,186,116 | $ | 2,158 | $ | 159,957 | $ | 41,237 | $ | 243,805 | $ | 447,157 |
June 30,
|
December 31,
|
|||||||
2008
|
2007
|
|||||||
(in
thousands)
|
||||||||
Opening
balance
|
$ | 123,879 | $ | 78,717 | ||||
Payments
made in respect of current period acquisitions
|
13,385 | 42,081 | ||||||
Foreign
exchange movement
|
3,935 | 3,081 | ||||||
Closing
balance
|
$ | 141,199 | $ | 123,879 |
At February 11,
|
||||
2008
|
||||
(in
thousands)
|
||||
Property,
plant and equipment
|
$ | 300 | ||
Goodwill
|
13,385 | |||
Cash
|
5 | |||
Other
current assets
|
445 | |||
Current
liabilities
|
(2,158 | ) | ||
Purchase
price
|
$ | 11,977 |
At July 12,
|
||||
2007
|
||||
(in
thousands)
|
||||
Property,
plant and equipment
|
$ | 984 | ||
Intangible
asset
|
2,035 | |||
Goodwill
|
42,081 | |||
Bank
overdraft
|
(2,400 | ) | ||
Other
current assets
|
7,960 | |||
Current
liabilities
|
(9,510 | ) | ||
Purchase
price
|
$ | 41,150 |
Three Months Ended
|
Six Months Ended
|
|||||||||||||||
June 30,
|
June 30,
|
June 30,
|
June 30,
|
|||||||||||||
2008
|
2007
|
2008
|
2007
|
|||||||||||||
Weighted
average number of ordinary shares outstanding for basic net income per
ordinary share
|
29,106,694 | 28,684,201 | 29,004,662 | 28,624,350 | ||||||||||||
Effect
of dilutive share options outstanding
|
1,049,869 | 1,001,288 | 1,079,327 | 973,321 | ||||||||||||
Weighted
average number of ordinary shares for diluted net income per ordinary
share
|
30,156,563 | 29,685,489 | 30,083,989 | 29,597,671 |
Options
Outstanding
Number
of Shares
|
Weighted
Average
Exercise
Price
|
Weighted
Average
Fair
Value
|
Weighted
Average
Remaining
Contractual
Life
|
|||||||||||||
Outstanding
at December 31, 2007
|
2,488,063 | $ | 24.53 | $ | 10.70 | |||||||||||
Granted
|
621,095 | $ | 70.66 | $ | 25.84 | |||||||||||
Exercised
|
(350,872 | ) | $ | 20.36 | $ | 8.96 | ||||||||||
Forfeited
|
(41,877 | ) | $ | 29.03 | $ | 12.27 | ||||||||||
Outstanding
at June 30, 2008
|
2,716,409 | $ | 35.55 | $ | 14.36 | 5.69 | ||||||||||
Exercisable
at June 30, 2008
|
790,838 | $ | 21.47 | $ | 9.26 | 4.38 |
Three Months Ended
|
Six Months Ended
|
|||||||||||||||
June 30,
|
June 30,
|
June 30,
|
June 30,
|
|||||||||||||
2008
|
2007
|
2008
|
2007
|
|||||||||||||
(In
thousands)
|
(In
thousands)
|
|||||||||||||||
Direct
costs
|
$ | 868 | $ | 760 | $ | 1,538 | $ | 1,410 | ||||||||
Selling,
general and administrative
|
707 | 619 | 1,291 | 1,149 | ||||||||||||
$ | 1,575 | $ | 1,379 | $ | 2,829 | $ | 2,559 |
Options
Outstanding
Number
of Shares
|
Weighted
Average
Exercise Price |
Weighted
Average
Fair
Value
|
||||||||||
Non
vested outstanding at December 31, 2007
|
1,808,949 | $ | 26.47 | $ | 11.62 | |||||||
Granted
|
621,095 | $ | 70.66 | $ | 25.84 | |||||||
Vested
|
(467,399 | ) | $ | 23.77 | $ | 10.52 | ||||||
Forfeited
|
(37,074 | ) | $ | 29.10 | $ | 12.49 | ||||||
Non
vested outstanding at June 30, 2008
|
1,925,571 | $ | 41.33 | $ | 16.46 | |||||||
Three Months
Ended
|
Six Months
Ended
|
|||||||||||||||
June
30,
|
June
30,
|
June 30, | June 30, | |||||||||||||
2008
|
2007
|
2008
|
2007
|
|||||||||||||
(in
thousands)
|
(in
thousands)
|
|||||||||||||||
Ireland*
|
$ | 36,955 | $ | 27,685 | $ | 72,393 | $ | 50,388 | ||||||||
Rest
of Europe
|
66,322 | 35,453 | 124,028 | 67,549 | ||||||||||||
U.S.
|
100,537 | 76,023 | 192,635 | 148,993 | ||||||||||||
Rest
of the World
|
14,486 | 7,886 | 30,588 | 16,206 | ||||||||||||
Total
|
$ | 218,300 | $ | 147,047 | $ | 419,644 | $ | 283,136 | ||||||||
*
All sales shown for Ireland are export sales.
|
Three Months
Ended
|
Six Months
Ended
|
|||||||||||||||
June
30,
|
June
30,
|
June
30,
|
June
30,
|
|||||||||||||
2008
|
2007
|
2008
|
2007
|
|||||||||||||
(in
thousands)
|
(in
thousands)
|
|||||||||||||||
Central
laboratory
|
$ | 16,630 | $ | 12,880 | $ | 33,038 | $ | 25,957 | ||||||||
Clinical
research
|
201,670 | 134,167 | $ | 386,606 | 257,179 | |||||||||||
Total
|
$ | 218,300 | $ | 147,047 | $ | 419,644 | $ | 283,136 |
Three Months
Ended
|
Six Months
Ended
|
|||||||||||||||
June
30,
|
June
30,
|
June
30,
|
June
30,
|
|||||||||||||
2008
|
2007
|
2008
|
2007
|
|||||||||||||
(in
thousands)
|
(in
thousands)
|
Ireland
|
$ | 10,561 | $ | 9,106 | $ | 22,466 | $ | 19,938 | ||||||||
Rest
of Europe
|
746 | 1,738 | 4,503 | 3,075 | ||||||||||||
U.S.
|
12,923 | 5,268 | 18,427 | 7,697 | ||||||||||||
Rest
of the World
|
164 | (52 | ) | 510 | 42 | |||||||||||
Total
|
$ | 24,394 | $ | 16,060 | $ | 45,906 | $ | 30,752 |
Three Months
Ended
|
Six Months
Ended
|
|||||||||||||||
June
30,
|
June
30,
|
June
30,
|
June
30,
|
|||||||||||||
2008
|
2007
|
2008
|
2007
|
|||||||||||||
(in
thousands)
|
(in
thousands)
|
Central
laboratory
|
$ | 1,301 | $ | 845 | $ | 2,531 | $ | 1,793 | ||||||||
Clinical
research
|
23,093 | 15,215 | 43,375 | 28,959 | ||||||||||||
Total
|
$ | 24,394 | $ | 16,060 | $ | 45,906 | $ | 30,752 |
June
30,
|
December
31,
|
|||||||
2008
|
2007
|
|||||||
(in
thousands)
|
||||||||
Ireland
|
$ | 100,766 | $ | 82,127 | ||||
Rest
of Europe
|
21,546 | 15,547 | ||||||
U.S.
|
34,736 | 29,072 | ||||||
Rest
of the World
|
8,135 | 6,680 | ||||||
Total
|
$ | 165,183 | $ | 133,426 |
June
30,
|
December
31,
|
|||||||
2008
|
2007
|
|||||||
(in
thousands)
|
Central
laboratory
|
$ | 10,035 | $ | 7,048 | ||||
Clinical
research
|
155,148 | 126,378 | ||||||
Total
|
$ | 165,183 | $ | 133,426 |
Three Months
Ended
|
Six Months
Ended
|
|||||||||||||||
June
30,
|
June
30,
|
June
30,
|
June
30,
|
|||||||||||||
2008
|
2007
|
2008
|
2007
|
|||||||||||||
(in
thousands)
|
(in
thousands)
|
Ireland
|
$ | 2,080 | $ | 1,429 | $ | 4,073 | $ | 2,762 | ||||||||
Rest
of Europe
|
1,665 | 747 | 3,014 | 1,452 | ||||||||||||
U.S.
|
2,331 | 1,929 | 4,579 | 3,721 | ||||||||||||
Rest
of the World
|
565 | 345 | 1,073 | 671 | ||||||||||||
Total
|
$ | 6,641 | $ | 4,450 | $ | 12,739 | $ | 8,606 |
Three Months
Ended
|
Six Months
Ended
|
|||||||||||||||
June
30,
|
June
30,
|
June
30,
|
June
30,
|
|||||||||||||
2008
|
2007
|
2008
|
2007
|
|||||||||||||
(in
thousands)
|
(in
thousands)
|
Central
laboratory
|
$ | 529 | $ | 414 | $ | 1,037 | $ | 843 | ||||||||
Clinical
research
|
6,112 | 4,036 | 11,702 | 7,763 | ||||||||||||
Total
|
$ | 6,641 | $ | 4,450 | $ | 12,739 | $ | 8,606 |
June 30, | December 31, | |||||||
2008
|
2007
|
|||||||
(in
thousands)
|
||||||||
Ireland
|
$ | 290,517 | $ | 202,293 | ||||
Rest
of Europe
|
170,027 | 161,746 | ||||||
U.S.
|
353,622 | 301,183 | ||||||
Rest
of the World
|
29,802 | 27,916 | ||||||
Total
|
$ | 843,968 | $ | 693,138 |
June 30, | December 31, | |||||||
2008
|
2007
|
|||||||
(in
thousands)
|
||||||||
Central
laboratory
|
$ | 41,893 | $ | 40,562 | ||||
Clinical
research
|
802,075 | 652,576 | ||||||
Total
|
$ | 843,968 | $ | 693,138 |
Three
Months Ended
|
||||||||||||
June
30,
|
June
30,
|
2007
|
||||||||||
2008
|
2007
|
to
2008
|
||||||||||
Percentage
|
||||||||||||
Percentage of Net
Revenue
|
Increase
|
|||||||||||
Net
revenue
|
100 | % | 100 | % | 48.5 | % | ||||||
Costs
and expenses:
|
||||||||||||
Direct
costs
|
56.3 | % | 57.0 | % | 46.6 | % | ||||||
Selling,
general and administrative
|
29.4 | % | 29.0 | % | 50.7 | % | ||||||
Depreciation
and amortization
|
3.0 | % | 3.0 | % | 49.2 | % | ||||||
Income
from operations
|
11.2 | % | 10.9 | % | 51.9 | % |
Six Months
Ended
|
||||||||||||
June
30,
|
June
30,
|
2007
|
||||||||||
2008
|
2007
|
to
2008
|
||||||||||
Percentage
|
||||||||||||
Percentage of Net
Revenue
|
Increase
|
Net
revenue
|
100.0 | % | 100.0 | % | 48.2 | % | ||||||
Costs
and expenses:
|
||||||||||||
Direct
costs
|
56.3 | % | 57.4 | % | 45.4 | % | ||||||
Selling,
general and administrative
|
29.7 | % | 28.7 | % | 53.5 | % | ||||||
Depreciation
and amortization
|
3.0 | % | 3.0 | % | 48.0 | % | ||||||
Income
from operations
|
10.9 | % | 10.9 | % | 49.3 | % |
ICON
plc
|
|
|
/s/
Ciaran Murray
|
Date: July 31, 2008
|
Ciaran
Murray
|
Chief
Financial Officer
|