EX-99.2 4 dex992.htm UNAUDITED CONDENSED COMBINED PRO FORMA FINANCIAL STATEMENTS Unaudited Condensed Combined Pro Forma Financial Statements

Exhibit 99.2

PAREXEL INTERNATIONAL CORPORATION

UNAUDITED CONDENSED COMBINED PRO FORMA FINANCIAL STATEMENTS

The following unaudited condensed combined pro forma financial statements have been prepared to give effect to the acquisition by PAREXEL International Corporation (“PAREXEL” or the “Company”) of ClinPhone plc (“ClinPhone”) on August 14, 2008 (the “ClinPhone Acquisition”), using the purchase method of accounting and the assumptions and adjustments described in the accompanying notes to the unaudited pro forma condensed combined financial statements. These unaudited pro forma condensed combined financial statements were prepared as if the ClinPhone Acquisition had been completed as of July 1, 2007 with respect to the pro forma combined statement of operations and as of June 30, 2008 with respect to the pro-forma combined balance sheet. The historical consolidated financial information has been adjusted to give effect to pro forma events that are directly attributable to the merger and factually supportable.

The unaudited pro forma condensed combined financial statements are based upon the respective historical combined financial statements of the Company and ClinPhone. These unaudited pro forma condensed combined financial statements should be read in conjunction with: (i) PAREXEL’s Annual Report on Form 10-K for the year ended June 30, 2008 filed on August 27, 2008; (ii) ClinPhone’s audited financial statements for the twelve months ended February 29, 2008, included in this Form 8-K as Exhibit 99.1; and (iii) the accompanying notes to the unaudited pro forma condensed combined financial statements. The financial statements of ClinPhone for the twelve months ended February 29, 2008 included as Exhibit 99.1 to this Form 8-K have been prepared under International Financial Reporting Standards (“IFRS”) as issued by the International Accounting Standards Board (“IASB”) and presented in pounds sterling (“GBP”), whereas all amounts for PAREXEL for the year ended June 30, 2008 included herein have been presented in U.S. dollars and prepared in accordance with accounting principles generally accepted in the United States (“US GAAP”).

Because PAREXEL and ClinPhone had fiscal years ending at different times, the unaudited pro forma condensed combined financial statements include the unaudited results of ClinPhone’s operations for the twelve months ended May 31, 2008 and the unaudited balance sheet as of May 31, 2008. These unaudited statements are presented in U.S. dollars and have been prepared in accordance with US GAAP. The unaudited financials for the twelve months ended May 31, 2008 were translated to $ US using a rate of 2.0022 $ US to 1.0 pound sterling. The unaudited balance sheet as of May 31, 2008 was translated to $ US using a rate of 1.9762 $ US to 1.0 pound sterling for the assets and liabilities. The equity accounts were translated to $ US using an average rate of 1.8589 $ US to 1.0 pound sterling.

The unaudited pro forma condensed combined financial statements include adjustments, which are based upon preliminary estimates, to reflect the allocation of the purchase price to the acquired assets and assumed liabilities of ClinPhone. The preliminary allocation of the purchase price is subject to change pending the completion of the final valuation study and allocation of the purchase consideration. The Company intends to complete this valuation and establish a final purchase price allocation by August 14, 2009.

The unaudited pro forma condensed combined financial statements are intended for informational purposes only and, in the opinion of management, are not necessarily indicative of the financial position or results of operations of the Company had the ClinPhone Acquisition actually been effected as of the dates indicated, nor are they indicative of the Company’s future financial position or results of operations.

The unaudited pro forma condensed combined financial statements do not include potential cost savings from operating efficiencies or synergies that may result from the ClinPhone Acquisition but does include the elimination of certain non-recurring expenses related to the merger.


PAREXEL INTERNATIONAL CORPORATION

UNAUDITED CONDENSED COMBINED PRO FORMA STATEMENT OF INCOME

 

     For the twelve months ended  
     6/30/2008
PXL
    5/31/2008
Pro Forma
ClinPhone
    Pro Forma
Adjustments
    6/30/2008
Pro Forma
 

Service revenue

   $ 964,283     $ 94,241       $ 1,058,524  

Reimbursement revenue

     198,687       —           198,687  
                                

Total revenue

     1,162,970       94,241       —         1,257,211  

Costs and expenses:

        

Direct costs

     629,399       38,479         667,878  

Reimbursable out-of-pocket expenses

     198,687       —           198,687  

Selling, general and administrative

     211,392       49,863       (6,754 )  a     254,501  

Depreciation

     33,005       3,225         36,230  

Amortization

     4,681       8,123       (1,169 )  b     11,635  

Restructuring benefits

     (860 )     —           (860 )
                                

Total costs and expenses

     1,076,304       99,690       (7,923 )     1,168,071  

Income from operations

     86,666       (5,449 )     7,923       89,140  

Interest income

     22,018       809         22,827  

Interest expense

     (23,767 )     (2,391 )     (8,552 )  c     (34,710 )

Other income, net

     620       —           620  
                                

Total other expense, net

     (1,129 )     (1,582 )     (8,552 )     (11,263 )

Income before provision for income taxes and minority interest expense

     85,537       (7,031 )     (629 )     77,877  

Provision (benefit) for income taxes

     20,026       (5,675 )     3,882    d     18,233  

Minority interest expense, net of tax

     871       —           871  
                                

Net income (loss)

   $ 64,640     $ (1,356 )   $ (4,511 )   $ 58,773  
                                

Earnings per share:

        

Basic

   $ 1.16         $ 1.05  

Diluted

   $ 1.12         $ 1.02  

Weighted average shares:

        

Basic

     55,896           55,896  

Diluted

     57,461           57,461  

See Notes to Unaudited Condensed Combined Pro Forma Financial Statements

 

2


PAREXEL INTERNATIONAL CORPORATION

UNAUDITED CONDENSED COMBINED PRO FORMA BALANCE SHEET

 

     6/30/2008
PXL
   5/31/2008
ClinPhone
   Pro Forma
Adjustments
    6/30/2008
Pro forma

ASSETS

          

Current assets:

          

Cash and cash equivalents

   $ 51,918    $ 5,331      $ 57,249

Billed and unbilled accounts receivable, net

     475,816      19,435        495,251

Prepaid expenses

     16,789      2,492        19,281

Deferred tax assets

     21,081      —          21,081

Income taxes receivable

     2,198      —          2,198

Other current assets

     13,479      —          13,479
                            

Total current assets

     581,281      27,258        608,539

Property and equipment, net

     137,133      7,179        144,312

Goodwill

     147,664      64,231      42,713    a     254,608

Other intangible assets, net

     34,608      25,495      61,539    b     121,642

Non-current deferred tax assets

     3,393      2,288        5,681

Long-term income taxes receivable

     25,727      —          25,727

Other assets

     18,265      77        18,342
                            

Total assets

   $ 948,071    $ 126,528    $ 104,252     $ 1,178,851
                            

LIABILITIES AND STOCKHOLDERS’ EQUITY

          

Current liabilities:

          

Notes payable and current portion of long-term debt

   $ 66,474    $ 1,879    $ 52,121    c   $ 120,474

Accounts payable

     22,470      6,214        28,684

Deferred revenue

     213,126      —          213,126

Accrued expenses

     35,438      10,570        46,008

Accrued restructuring charges, current portion

     2,834      —          2,834

Accrued employee benefits and withholdings

     77,176      —          77,176

Current deferred tax liabilities

     14,343      1,223        15,566

Income taxes payable

     —        1,273        1,273

Other current liabilities

     2,885      2,026        4,911
                            

Total current liabilities

     434,746      23,185      52,121       510,052

Long-term debt, net of current portion

     3,465      19,143      133,830    c     156,438

Non-current deferred tax liabilities

     23,069      8,259        31,328

Long-term accrued restructuring charges, less current portion

     2,410      —          2,410

Long-term income tax liabilities

     45,467      —          45,467

Other liabilities

     7,833      108        7,941
                            

Total liabilities

     516,990      50,695      185,951       753,636

Minority interest in subsidiary

     2,990      —          2,990

Stockholders’ equity:

        —       

Preferred stock

     —        —          —  

Common stock

     567      1,252      (1,252 )  d     567

Additional paid-in capital

     209,410      48,335      (48,335 )  d     209,410

Retained earnings

     165,885      26,246      (32,112 )  e     160,019

Accumulated other comprehensive income

     52,229      —          52,229
                            

Total stockholders’ equity

     428,091      75,833      (81,699 )     422,225
                            

Total liabilities and stockholders’ equity

   $ 948,071    $ 126,528    $ 104,252     $ 1,178,851
                            

See Notes to Unaudited Condensed Combined Pro Forma Financial Statements

 

3


PAREXEL INTERNATIONAL CORPORATION

NOTES TO UNAUDITED CONDENSED COMBINED PRO FORMA FINANCIAL STATEMENTS

The unaudited pro forma condensed combined financial statements included herein have been prepared in accordance with the rules and regulations of the Securities and Exchange Commission. Certain information and certain footnote disclosures normally included in the financial statements prepared in accordance with US GAAP have been condensed or omitted pursuant to such rules and regulations; however, management believes that the disclosures are adequate to make the information presented not misleading.

Basis of Pro Forma Presentation

On August 14, 2008, PAREXEL acquired all the issued shares of ClinPhone plc, a company traded on the London Stock Exchange, (“ClinPhone”), for approximately $172 million U.S. Dollars (USD) in cash, and repaid approximately $20 million of ClinPhone debt. By combining ClinPhone with Perceptive Informatics, Perceptive is now one of the industry’s largest providers of telecommunications and web-based (“eClincial”) technologies for clinical research. The combined company offers unprecedented access to eClinical technologies and resources, providing clients and service providers with the benefits of an extensive line of products and services throughout the entire clinical development lifecycle.

PAREXEL arranged a $315 million USD facility with JPMorgan Chase Bank, N.A. and Keybank National Association in order to fund the acquisition and costs related to the acquisition, and to refinance the existing debt of ClinPhone and PAREXEL.

The unaudited pro forma combined statement of income for the year ended June 30, 2008 gives effect to the ClinPhone Acquisition as if it had occurred on July 1, 2007. The unaudited pro forma combined balance sheet as of June 30, 2008 was prepared as if the ClinPhone Acquisition had been consummated on July 1, 2007.

Purchase Price Allocation

The total purchase price was allocated to the tangible and intangible assets and liabilities acquired based on fair value, with any excess recorded as goodwill. These estimates of fair value and the purchase price are subject to finalization in the first quarter of Fiscal Year 2010. The following table summarizes the purchase price allocation for ClinPhone (in thousands):

 

Purchase Price:

  

Cash paid, net of cash acquired

   $ 185,297  
        

Total

   $ 185,297  
        

Allocations:

  

Fair value of assets acquired

  

Accounts receivable

   $ 20,269  

Other current assets

     2,177  

Property and equipment, net

     10,719  

Goodwill

     106,944  

Other intangible assets, net

     87,034  

Liabilities assumed

  

Accounts payable

     (8,628 )

Current liabilities

     (10,233 )

Deferred revenues

     (10,764 )

Other liabilities

     (12,221 )
        

Net assets acquired

   $ 185,297  
        

 

4


PAREXEL INTERNATIONAL CORPORATION

Pro Forma Adjustments

Statement of Income

 

  (a) Elimination of non-recurring expenses related to the merger including listing fees and broker fees.

 

  (b) Adjustment of historic ClinPhone amortization costs to revised amortization expense giving effect to preliminary intangible valuations.

 

  (c) Incremental interest related to new debt used to finance the ClinPhone acquisition, based upon incremental debt of $206 million at an annual interest rate of 5%.

 

  (d) Tax adjustment to eliminate ClinPhone taxes and record new tax based on PXL effective tax rate.

Balance Sheet

 

  (a) Incremental goodwill related to acquisition

 

  (b) Incremental intangible assets related to the acquisition.

 

  (c) Incremental new debt used to finance the ClinPhone acquisition.

 

  (d) Equity method elimination of ClinPhone.

 

  (e) Equity method elimination of ClinPhone and incremental net loss related to pro forma income statement.

 

5