(Unaudited) | (Audited) | |||||||
September
30,
2009
|
December
31,
2008
|
|||||||
(in thousands) | ||||||||
ASSETS | ||||||||
Current
Assets:
|
||||||||
Cash
and cash equivalents
|
$ | 68,180 | $ | 58,378 | ||||
Short
term investments - available for sale
|
104,692 | 42,726 | ||||||
Accounts
receivable
|
191,962 | 210,535 | ||||||
Unbilled
revenue
|
118,398 | 141,727 | ||||||
Other
receivables
|
7,232 | 11,196 | ||||||
Deferred
tax asset
|
12,771 | 5,609 | ||||||
Prepayments
and other current assets
|
29,708 | 24,332 | ||||||
Income
taxes receivable
|
2,234 | 5,776 | ||||||
Total current assets
|
535,177 | 500,279 | ||||||
Other
Assets:
|
||||||||
Property,
plant and equipment, net
|
182,542 | 171,748 | ||||||
Goodwill
|
176,144 | 169,344 | ||||||
Non-current
other assets
|
3,138 | 2,179 | ||||||
Non-current
income taxes receivable
|
5,507 | 4,840 | ||||||
Non-current
deferred tax asset
|
10,604 | 8,271 | ||||||
Intangible
asset
|
9,028 | 10,624 | ||||||
Total
Assets
|
$ | 922,140 | $ | 867,285 | ||||
LIABILITIES
AND SHAREHOLDERS’ EQUITY
|
||||||||
Current
Liabilities:
|
||||||||
Accounts
payable
|
$ | 7,377 | $ | 17,505 | ||||
Payments
on account
|
172,699 | 121,935 | ||||||
Other
liabilities
|
120,148 | 130,223 | ||||||
Deferred
tax liability
|
1,172 | 1,356 | ||||||
Bank
credit lines and loan facilities
|
2,570 | 40,193 | ||||||
Income
taxes payable
|
15,553 | 3,110 | ||||||
Total
current liabilities
|
319,519 | 314,322 | ||||||
Other
Liabilities:
|
||||||||
Long
term government grants
|
1,861 | 1,386 | ||||||
Long
term finance leases
|
235 | 470 | ||||||
Non-current
income taxes payable
|
17,244 | 15,949 | ||||||
Non-current
deferred tax liability
|
14,283 | 12,196 | ||||||
Non-current
other liabilities
|
2,444 | 1,410 | ||||||
Non-current
bank credit lines & loan facilities
|
25,700 | 65,186 | ||||||
Shareholders'
Equity:
|
||||||||
Ordinary shares, par value 6
euro cents per share; 100,000,000 shares authorized,
|
||||||||
58,647,536 shares issued and
outstanding at September 30, 2009 and
|
||||||||
58,518,195 shares issued and
outstanding at December 31, 2008
|
4,933 | 4,921 | ||||||
Additional paid-in capital
|
168,290 | 162,057 | ||||||
Accumulated other comprehensive
income
|
17,996 | 3,178 | ||||||
Retained earnings
|
349,635 | 286,210 | ||||||
Total
Shareholders' Equity
|
540,854 | 456,366 | ||||||
Total
Liabilities and Shareholders' Equity
|
$ | 922,140 | $ | 867,285 |
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30,
2009
|
September 30,
2008
|
September 30,
2009
|
September 30,
2008
|
|||||||||||||
(in thousands except share and per share data) | ||||||||||||||||
Revenue:
|
||||||||||||||||
Gross revenue
|
$ | 317,179 | $ | 313,637 | $ | 936,686 | $ | 914,082 | ||||||||
Reimbursable
expenses
|
(96,818 | ) | (88,126 | ) | (276,493 | ) | (268,927 | ) | ||||||||
Net revenue
|
220,361 | 225,511 | 660,193 | 645,155 | ||||||||||||
Costs
and expenses:
|
||||||||||||||||
Direct costs
|
127,179 | 127,948 | 376,493 | 364,113 | ||||||||||||
Selling, general and
administrative expense
|
54,369 | 62,494 | 173,637 | 187,328 | ||||||||||||
Depreciation and
amortization
|
8,404 | 7,937 | 23,420 | 20,676 | ||||||||||||
One-time
net charges
|
- | - | 8,941 | - | ||||||||||||
Total costs and
expenses
|
189,952 | 198,379 | 582,491 | 572,117 | ||||||||||||
Income
from operations
|
30,409 | 27,132 | 77,702 | 73,038 | ||||||||||||
Interest
income
|
46 | 665 | 619 | 2,208 | ||||||||||||
Interest
expense
|
(739 | ) | (889 | ) | (2,923 | ) | (2,951 | ) | ||||||||
Income
before provision for income taxes
|
29,716 | 26,908 | 75,398 | 72,295 | ||||||||||||
Provision
for income taxes
|
(5,765 | ) | (5,355 | ) | (11,973 | ) | (14,493 | ) | ||||||||
Minority
interest
|
- | (173 | ) | - | (707 | ) | ||||||||||
Net
income
|
$ | 23,951 | $ | 21,380 | $ | 63,425 | $ | 57,095 | ||||||||
Net
income per Ordinary Share:
|
||||||||||||||||
Basic
|
$ | 0.41 | $ | 0.37 | $ | 1.08 | $ | 0.98 | ||||||||
Diluted
|
$ | 0.40 | $ | 0.35 | $ | 1.06 | $ | 0.93 | ||||||||
Weighted
average number of Ordinary Shares outstanding:
|
||||||||||||||||
Basic | 58,624,028 | 58,451,960 | 58,579,402 |
58,156,869
|
||||||||||||
Diluted | 59,953,574 |
61,847,265
|
59,781,092
|
61,357,893
|
||||||||||||
The
accompanying notes are an integral part of these condensed consolidated
financial statements.
|
Nine Months Ended | ||||||||
September 30,
2009
|
September 30,
2008
|
|||||||
(in thousands) | ||||||||
Cash
flows from operating activities:
|
||||||||
Net
income
|
$ | 63,425 | $ | 57,095 | ||||
Adjustments
to reconcile net income to net cash provided by operating
activities:
|
||||||||
Loss on disposal of property,
plant and equipment
|
247 | 168 | ||||||
Depreciation and
amortization
|
23,420 | 20,676 | ||||||
Amortization of
grants
|
(109 | ) | (90 | ) | ||||
Share
compensation expense
|
4,934 | 4,433 | ||||||
Deferred
taxes
|
(7,516 | ) | (425 | ) | ||||
Minority
interest
|
- | 707 | ||||||
Changes
in assets and liabilities:
|
||||||||
Decrease /(increase) in
accounts receivable
|
27,463 | (53,749 | ) | |||||
Decrease in unbilled
revenue
|
20,516 | 4,871 | ||||||
Decrease/(increase)
in other receivables
|
4,375 | (8,011 | ) | |||||
Increase in prepayments and
other current assets
|
(4,028 | ) | (6,452 | ) | ||||
Increase
in other non current assets
|
(959 | ) | (148 | ) | ||||
Increase in payments on
account
|
50,300 | 33,283 | ||||||
Increase in other
liabilities
|
10,370 | 32,905 | ||||||
Increase
in other non current liabilities
|
1,028 | 232 | ||||||
Increase in income taxes
payable
|
15,446 | 2,316 | ||||||
Decrease
in accounts payable
|
(10,539 | ) | (1,776 | ) | ||||
Net
cash provided by operating activities
|
198,373 | 86,035 | ||||||
Cash
flows from investing activities:
|
||||||||
Purchase of property, plant and
equipment
|
(26,023 | ) | (53,565 | ) | ||||
Purchase
of subsidiary undertakings and acquisition costs
|
(25,932 | ) | (11,977 | ) | ||||
Purchase
of short term investments
|
(126,087 | ) | (15,000 | ) | ||||
Sale
of short term investments
|
66,564 | 14,026 | ||||||
Cash
received on acquisition
|
32 | 5 | ||||||
Grants received
|
501 | 400 | ||||||
Net
cash used in investing activities
|
(110,945 | ) | (66,111 | ) | ||||
Cash
flows from financing activities:
|
||||||||
Drawdown
of bank credit lines and loan facilities
|
17,400 | 30,435 | ||||||
Repayment
of credit lines and facilities
|
(98,370 | ) | (44,412 | ) | ||||
Proceeds
from exercise of share options
|
1,279 | 8,384 | ||||||
Share
issuance costs
|
(69 | ) | (128 | ) | ||||
Tax
benefit from the exercise of share options
|
101 | 3,991 | ||||||
Repayment
of other liabilities
|
(216 | ) | (22 | ) | ||||
Net
cash used in financing activities
|
(79,875 | ) | (1,752 | ) | ||||
Effect
of exchange rate movements on cash
|
2,249 | (2,625 | ) | |||||
Net
increase in cash and cash
equivalents
|
9,802 | 15,547 | ||||||
Cash
and cash equivalents at beginning of period
|
$ | 58,378 | $ | 76,881 | ||||
Cash
and cash equivalents at end of period
|
$ | 68,180 | $ | 92,428 |
The
accompanying notes are an integral part of these condensed consolidated
financial statements.
|
Shares
|
Amount
|
Additional
Paid-in
Capital
|
Accumulated
Other
Comprehensive
Income
|
Retained
Earnings
|
Total
|
|||||||||||||||||||
Balance
at December 31, 2008
|
58,518,195 | $ | 4,921 | $ | 162,057 | $ | 3,178 | $ | 286,210 | $ | 456,366 | |||||||||||||
Comprehensive
Income:
|
||||||||||||||||||||||||
Net
income
|
63,425 | 63,425 | ||||||||||||||||||||||
Currency
translation adjustment (net of tax)
|
14,818 | 14,818 | ||||||||||||||||||||||
Total
comprehensive income
|
78,243 | |||||||||||||||||||||||
Share
issuance costs
|
(69 | ) | (69 | ) | ||||||||||||||||||||
Exercise
of share options
|
129,341 | 12 | 1,267 | 1,279 | ||||||||||||||||||||
Non-cash
stock compensation expense
|
4,934 | 4,934 | ||||||||||||||||||||||
Tax
benefit on exercise of share options
|
101 | 101 | ||||||||||||||||||||||
Balance
at September 30, 2009
|
58,647,536 | $ | 4,933 | $ | 168,290 | $ | 17,996 | $ | 349,635 | $ | 540,854 |
September 30,
|
December 31,
|
|||||||
2009
|
2008
|
|||||||
(in
thousands)
|
||||||||
Opening
balance
|
$ | 169,344 | $ | 123,879 | ||||
Payments
made in respect of current period acquisitions
|
2,006 | 55,674 | ||||||
Payments
made in respect of prior period acquisitions
|
481 | - | ||||||
Foreign
exchange movement
|
4,313 | (10,209 | ) | |||||
Closing
balance
|
$ | 176,144 | $ | 169,344 |
November
14,
|
||||
2008
|
||||
(in
thousands)
|
||||
Property,
plant and equipment
|
$ | 2,614 | ||
Intangible
assets
|
7,375 | |||
Goodwill
|
29,566 | |||
Cash
|
270 | |||
Other
current assets
|
6,504 | |||
Current
liabilities
|
(2,827 | ) | ||
Purchase
price
|
$ | 43,502 |
February
11,
|
||||
2008
|
||||
(in
thousands)
|
||||
Property,
plant and equipment
|
$ | 327 | ||
Intangible
assets
|
2,890 | |||
Goodwill
|
9,995 | |||
Cash
|
5 | |||
Other
current assets
|
575 | |||
Current
liabilities
|
(1,951 | ) | ||
Purchase
price
|
$ | 11,841 |
Three
Months Ended
|
Nine Months
Ended
|
||||||||||||||
Sept 30, 2009 |
Sept 30, 2008 |
Sept 30,
2009
|
Sept 30,
2008
|
||||||||||||
(in
thousands)
|
(in
thousands)
|
||||||||||||||
Restructuring
charge
|
- | - | $ | 13,434 | - | ||||||||||
Research
and development incentives
|
- | - | (4,493 | ) | - | ||||||||||
- | - | $ | 8,941 | - |
Three Months
Ended
|
Nine Months
Ended
|
||||||||||||||
Sept 30,
2009
|
Sept 30,
2008
|
Sept 30,
2009
|
Sept 30,
2008
|
||||||||||||
(in
thousands)
|
(in
thousands)
|
||||||||||||||
Provision
for income taxes before one-time credits
|
$ | 5,765 | $ | 5,355 | $ | 16,687 | $ | 14,493 | |||||||
One-time
credits
|
- | - | (4,714 | ) | - | ||||||||||
Provision
for income taxes after one time credits
|
$ | 5,765 | $ | 5,355 | $ | 11,973 | $ | 14,493 |
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
Sept 30,
|
Sept 30,
|
Sept 30,
|
Sept 30,
|
|||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||
Weighted
average number of ordinary shares outstanding for basic net income per
ordinary share
|
58,624,028 | 58,451,960 | 58,579,402 | 58,156,869 | ||||||||||||
Effect
of dilutive share options outstanding
|
1,329,546 | 3,395,305 | 1,201,690 | 3,201,024 | ||||||||||||
Weighted
average number of ordinary shares for diluted net income per ordinary
share
|
59,953,574 | 61,847,265 | 59,781,092 | 61,357,893 |
Options
Outstanding Number
of Shares |
Weighted
Average Exercise Price |
Weighted
Average Fair
Value
|
Weighted
Average Remaining Contractual Life |
|||||||||||||
Outstanding
at December 31, 2008
|
5,222,263 | $ | 17.98 | $ | 7.24 | |||||||||||
Granted
|
932,133 | $ | 21.54 | $ | 8.47 | |||||||||||
Exercised
|
(129,341 | ) | $ | 9.88 | $ | 4.40 | ||||||||||
Forfeited
|
(310,164 | ) | $ | 21.03 | $ | 8.17 | ||||||||||
Outstanding
at September 30, 2009
|
5,714,891 | $ | 18.57 | $ | 7.45 | 4.97 | ||||||||||
Exercisable
at September 30, 2009
|
2,738,474 | $ | 13.14 | $ | 5.52 | 3.74 |
Three
Months Ended
|
Nine Months
Ended
|
|||||||||||||||
Sept 30, | Sept 30, | Sept 30, | Sept 30, | |||||||||||||
2009 | 2008 | 2009 | 2008 | |||||||||||||
(In thousands)
|
(In thousands)
|
|||||||||||||||
Direct
costs
|
$ | 924 | $ | 882 | $ | 2,718 | $ | 2,420 | ||||||||
Selling,
general and administrative
|
753 | 722 | 2,216 | 2,013 | ||||||||||||
$ | 1,677 | $ | 1,604 | $ | 4,934 | $ | 4,433 |
Options
Outstanding Number
of Shares
|
Weighted
Average Exercise Price
|
Weighted
Average
Fair Value |
||||||||||
Non
vested outstanding at December 31, 2008
|
3,760,750 | $ | 20.69 | $ | 8.21 | |||||||
Granted
|
932,133 | $ | 21.54 | $ | 8.47 | |||||||
Vested
|
(1,532,639 | ) | $ | 14.88 | $ | 6.16 | ||||||
Forfeited
|
(183,827 | ) | $ | 26.66 | $ | 10.13 | ||||||
Non
vested outstanding at September 30, 2009
|
2,976,417 | $ | 23.57 | $ | 9.23 |
Three
Months Ended
|
Nine Months
Ended
|
|||||||||||||||
September 30,
|
September 30,
|
September 30,
|
September 30,
|
|||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||
(in
thousands)
|
(in
thousands)
|
|||||||||||||||
Ireland*
|
$ | 46,182 | $ | 36,868 | $ | 116,908 | $ | 109,261 | ||||||||
Rest
of Europe
|
57,420 | 72,540 | 175,229 | 196,568 | ||||||||||||
U.S.
|
98,172 | 93,601 | 314,869 | 286,236 | ||||||||||||
Rest
of the World
|
18,587 | 22,502 | 53,187 | 53,090 | ||||||||||||
Total
|
$ | 220,361 | $ | 225,511 | $ | 660,193 | $ | 645,155 | ||||||||
*
All sales shown for Ireland are export sales.
|
Three
Months Ended
|
Nine Months
Ended
|
|||||||||||||||
September 30,
|
September 30,
|
September 30,
|
September 30,
|
|||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||
(in
thousands)
|
(in
thousands)
|
|||||||||||||||
Ireland
|
$ | 21,767 | $ | 17,896 | $ | 45,349 | $ | 40,361 | ||||||||
Rest
of Europe
|
2,286 | 2,834 | 10,862 | 7,337 | ||||||||||||
U.S.
|
4,844 | 5,353 | 18,502 | 23,781 | ||||||||||||
Rest
of the World
|
1,512 | 1,049 | 2,989 | 1,559 | ||||||||||||
Total
|
$ | 30,409 | $ | 27,132 | $ | 77,702 | $ | 73,038 |
September 30,
2009
|
December 31,
2008
|
|||||||
(in thousands) | ||||||||
Ireland
|
$ | 109,381 | $ | 101,715 | ||||
Rest
of Europe
|
17,569 | 18,071 | ||||||
U.S.
|
44,946 | 43,976 | ||||||
Rest
of the World
|
10,646 | 7,986 | ||||||
Total
|
$ | 182,542 | $ | 171,748 |
Three
Months Ended
|
Nine Months Ended | |||||||||||||||
September 30,
|
September 30,
|
September 30,
|
September 30,
|
|||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||
(in
thousands)
|
(in
thousands)
|
|||||||||||||||
Ireland
|
$ | 2,442 | $ | 3,179 | $ | 6,901 | $ | 7,252 | ||||||||
Rest
of Europe
|
1,327 | 1,321 | 3,941 | 4,335 | ||||||||||||
U.S.
|
3,752 | 2,852 | 10,319 | 7,431 | ||||||||||||
Rest
of the World
|
883 | 585 | 2,259 | 1,658 | ||||||||||||
Total
|
$ | 8,404 | $ | 7,937 | $ | 23,420 | $ | 20,676 |
September 30,
2009
|
December 31,
2008
|
|||||||
(in
thousands)
|
||||||||
Ireland
|
$ | 320,755 | $ | 234,159 | ||||
Rest
of Europe
|
187,632 | 165,624 | ||||||
U.S.
|
378,664 | 442,351 | ||||||
Rest
of the World
|
35,089 | 25,151 | ||||||
Total
|
$ | 922,140 | $ | 867,285 |
Overview
|
Results
of Operations
|
Three
Months Ended September 30, 2009 compared with Three Months Ended September
30, 2008
|
Three
Months Ended
|
||||||||||||
September 30,
|
September 30,
|
2008
|
||||||||||
2009 | 2008 | to 2009 | ||||||||||
Percentage
|
||||||||||||
Percentage
of Net Revenue
|
(Decrease)/Increase
|
|||||||||||
Net
revenue
|
100 | % | 100 | % | (2.3 | %) | ||||||
Costs
and expenses:
|
||||||||||||
Direct
costs
|
57.7 | % | 56.7 | % | (0.6 | %) | ||||||
Selling,
general and administrative
|
24.7 | % | 27.7 | % | (13.0 | %) | ||||||
Depreciation
and amortization
|
3.8 | % | 3.5 | % | 5.9 | % | ||||||
Income
from operations
|
13.8 | % | 12.0 | % | 12.1 | % |
Nine Months
Ended
|
||||||||||||
September 30,
|
September 30,
|
2008
|
||||||||||
2009 | 2008 |
to 2009
|
||||||||||
Percentage
|
||||||||||||
Percentage
of Net Revenue
|
Increase/(Decrease)
|
|||||||||||
Net
revenue
|
100 | % | 100 | % | 2.3 | % | ||||||
Costs
and expenses:
|
||||||||||||
Direct
costs
|
57.0 | % | 56.4 | % | 3.4 | % | ||||||
Selling,
general and administrative
|
26.3 | % | 29.0 | % | (7.3 | %) | ||||||
Depreciation
and amortization
|
3.5 | % | 3.2 | % | 13.3 | % | ||||||
One-time
net charges
|
1.4 | % | - | 100 | % | |||||||
Income
from operations
|
11.8 | % | 11.3 | % | 6.4 | % |
ICON
plc
|
|
/s/ Ciaran Murray
|
|
Date
October 19, 2009
|
Ciaran
Murray
|
Chief
Financial Officer
|