Exhibit 99.1 (b) 4
Normalized
CONSOLIDATED STATEMENTS OF INCOME
NDCHealth Corporation and Subsidiaries
(In thousands, except per share data)
| | Year Ended
| |
| | May 31, 2002
| | | May 31, 2001
| |
Revenues: | | | | | | | | |
Information management | | $ | 150,399 | | | $ | 136,616 | |
Network services and systems | | | 198,622 | | | | 176,015 | |
| |
|
|
| |
|
|
|
| | | 349,021 | | | | 312,631 | |
| |
|
|
| |
|
|
|
Operating expenses: | | | | | | | | |
Cost of service | | | 172,703 | | | | 154,496 | |
Sales, general and administrative | | | 74,696 | | | | 71,081 | |
Depreciation and amortization | | | 23,951 | | | | 31,615 | |
| |
|
|
| |
|
|
|
| | | 271,350 | | | | 257,192 | |
| |
|
|
| |
|
|
|
Operating income | | | 77,671 | | | | 55,439 | |
| |
|
|
| |
|
|
|
Other income (expense): | | | | | | | | |
Interest and other income | | | 1,779 | | | | 755 | |
Interest and other expense | | | (9,693 | ) | | | (8,038 | ) |
Minority interest in losses | | | 1,863 | | | | 1,137 | |
| |
|
|
| |
|
|
|
| | | (6,051 | ) | | | (6,146 | ) |
| |
|
|
| |
|
|
|
Income before income taxes and equity in losses of affiliated companies: | | | | | | | | |
Information management | | | 25,314 | | | | 18,225 | |
Network services and systems | | | 46,306 | | | | 31,068 | |
| |
|
|
| |
|
|
|
| | | 71,620 | | | | 49,293 | |
| |
|
|
| |
|
|
|
Provision for income taxes | | | 25,781 | | | | 18,978 | |
| |
|
|
| |
|
|
|
Income before equity in losses of affiliated companies | | | 45,839 | | | | 30,315 | |
Equity in losses of affiliated companies, net of income taxes | | | (2,064 | ) | | | (751 | ) |
| |
|
|
| |
|
|
|
Net income | | $ | 43,775 | | | $ | 29,564 | |
| |
|
|
| |
|
|
|
Basic earnings per share | | $ | 1.28 | | | $ | 0.90 | |
| |
|
|
| |
|
|
|
Shares | | | 34,087 | | | | 33,009 | |
Diluted earnings per share: | | $ | 1.23 | | | $ | 0.87 | |
| |
|
|
| |
|
|
|
Shares | | | 39,636 | | | | 34,153 | |
Normalized results for the year ended May 31, 2002 exclude revenues and operating expenses related to divested businesses of $4.4 million and $4.9 million respectively. For the year ended May 31, 2001 normalized results exclude revenues and operating expenses related to divested businesses of $24.4 million and $23.9 million, respectively, valuation adjustment in Medscape investment of $7.0 million, restructuring and impairment charges primarily related to consolidation of locations and associated staff and expense reductions of $2.2 million, and discontinued operations of $8.3 million.