Exhibit 99.2
Inverness Medical Innovations, Inc. and Subsidiaries
Condensed Consolidated Statements of Operations
(in $000s, except per share amounts)
| | | | | | | | |
| | Three Months Ended March 31, | |
| | 2008 | | | 2007 | |
| | (unaudited) | | | (unaudited) | |
| | | | | | | | |
Net revenue | | $ | 372,233 | | | $ | 158,979 | |
Cost of revenue | | | 191,843 | | | | 80,641 | |
| | | | | | |
Gross profit | | | 180,390 | | | | 78,338 | |
| | | | | | |
Gross margin | | | 48 | % | | | 49 | % |
| | | | | | | | |
Operating expenses: | | | | | | | | |
Research and development | | | 30,925 | | | | 12,009 | |
Selling, general and administrative | | | 134,687 | | | | 50,990 | |
| | | | | | |
Total operating expenses | | | 165,612 | | | | 62,999 | |
| | | | | | |
Operating income | | | 14,778 | | | | 15,339 | |
Interest and other income (expense), net | | | (20,995 | ) | | | (3,155 | ) |
Income tax (benefit) provision | | | (880 | ) | | | 5,879 | |
Equity earnings of unconsolidated entities, net of tax | | | 1,163 | | | | — | |
| | | | | | |
Net (loss) income | | $ | (4,174 | ) | | $ | 6,305 | |
| | | | | | |
| | | | | | | | |
Net (loss) income per common share: | | | | | | | | |
Basic | | $ | (0.05 | ) | | $ | 0.14 | |
| | | | | | |
Diluted | | $ | (0.05 | ) | | $ | 0.14 | |
| | | | | | |
| | | | | | | | |
Weighted average shares — basic | | | 77,244 | | | | 44,446 | |
Weighted average shares — diluted | | | 77,244 | | | | 46,198 | |
Inverness Medical Innovations, Inc. and Subsidiaries
Condensed Consolidated Balance Sheets
(in $000s)
| | | | | | | | |
| | March 31, | | | December 31, | |
| | 2008(1) | | | 2007(1) | |
| | (unaudited) | | | (unaudited) | |
| | | | | | | | |
ASSETS | | | | | | | | |
CURRENT ASSETS: | | | | | | | | |
Cash and cash equivalents | | $ | 402,877 | | | $ | 414,732 | |
Restricted cash | | | 1,869 | | | | 141,869 | |
Marketable securities | | | 1,995 | | | | 2,551 | |
Accounts receivable, net | | | 198,549 | | | | 163,380 | |
Inventories, net | | | 156,291 | | | | 148,231 | |
Prepaid expenses and other current assets | | | 142,853 | | | | 82,211 | |
| | | | | | |
Total current assets | | | 904,434 | | | | 952,974 | |
| | | | | | | | |
PROPERTY, PLANT AND EQUIPMENT, NET | | | 273,039 | | | | 267,880 | |
GOODWILL AND OTHER INTANGIBLE ASSETS, NET | | | 3,704,123 | | | | 3,494,174 | |
DEFERRED FINANCING COSTS AND OTHER ASSETS, NET | | | 151,839 | | | | 165,731 | |
| | | | | | |
Total assets | | $ | 5,033,435 | | | $ | 4,880,759 | |
| | | | | | |
| | | | | | | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | |
CURRENT LIABILITIES: | | | | | | | | |
Current portion of notes payable | | $ | 21,676 | | | $ | 21,096 | |
Other current liabilities | | | 330,967 | | | | 257,812 | |
| | | | | | |
Total current liabilities | | | 352,643 | | | | 278,908 | |
| | | | | | |
| | | | | | | | |
LONG-TERM LIABILITIES: | | | | | | | | |
Notes payable, net of current portion | | | 1,372,863 | | | | 1,366,753 | |
Deferred tax liability | | | 363,640 | | | | 326,128 | |
Other long-term liabilities | | | 332,098 | | | | 322,303 | |
| | | | | | |
Total long-term liabilities | | | 2,068,601 | | | | 2,015,184 | |
| | | | | | |
| | | | | | | | |
TOTAL STOCKHOLDERS’ EQUITY | | | 2,612,191 | | | | 2,586,667 | |
| | | | | | |
Total liabilities and stockholders’ equity | | $ | 5,033,435 | | | $ | 4,880,759 | |
| | | | | | |
(1) December 31, 2007 amounts have been adjusted to reflect the correction of certain errors and their related estimated tax effects. The Company will amend its Form 10-K to correct its previously reported results. Amounts presented above related to the estimated tax effects of the corrections may differ from those included in the amended Form 10-K upon finalization of the restatement.