Exhibit 99.1 (b)
(b) (I) PRO FORMA FINANCIAL INFORMATION
INSIGHT HEALTH SERVICES CORP. AND SUBSIDIARIES
UNAUDITED PRO FORMA COMBINED CONDENSED BALANCE SHEET
MARCH 31, 2000
(Amounts in thousands)
WILKES-BARRE PRO
HISTORICAL HISTORICAL ACQUISITION FORMA
INSIGHT WILKES-BARRE ADJUSTMENTS COMBINED
---------- ------------ ------------ --------
ASSETS
Current assets:
Cash and cash equivalents $ 13,968 $ 423 $ (423)(1) $ 13,968
Trade accounts receivables, net 44,234 2,023 (2,023)(1) 44,234
Other current assets 7,968 56 -- 8,024
--------- --------- --------- ---------
Total current assets 66,170 2,502 (2,446) 66,226
Property and equipment, net 138,494 5,859 (347)(1) 144,006
Investments in partnerships 1,505 -- -- 1,505
Other assets 7,838 -- -- 7,838
Intangible assets, net 83,256 -- 12,043(1) 95,299
--------- --------- --------- ---------
$ 297,263 $ 8,361 $ 9,250 $ 314,874
--------- --------- --------- ---------
--------- --------- --------- ---------
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
Current portion of equipment, capital leases and other notes $ 21,764 $ 757 $ 1,797(1) $ 24,318
Accounts payable and other accrued expenses 21,955 708 (702)(1) 21,961
--------- --------- --------- ---------
Total current liabilities 43,719 1,465 1,095 46,279
Equipment, capital leases and other notes, less current portion 203,590 5,059 9,992(1) 218,641
Other long-term liabilities 1,047 -- -- 1,047
Stockholders' equity (deficit) 48,907 1,837 (1,837)(1) 48,907
--------- --------- --------- ---------
$ 297,263 $ 8,361 $ 9,250 $ 314,874
--------- --------- --------- ---------
--------- --------- --------- ---------
The pro forma condensed combined balance sheet as of March 31, 2000 reflects the
following pro forma adjustments:
(1) To record the acquisition of assets of Wilkes-Barre for $17,610 and the
resulting goodwill of $12,043.
The above reflects the acquisition of Wilkes-Barre by InSight using the purchase
method of accounting. Under the principles of purchase accounting, the assets
and liabilities of Wilkes-Barre are stated at fair market value (FMV). The
excess purchase price is allocated to goodwill.
21
(b) (ii)
INSIGHT HEALTH SERVICES CORP. AND SUBSIDIARIES
UNAUDITED PRO FORMA COMBINED CONDENSED STATEMENT OF INCOME
FOR THE YEAR ENDED JUNE 30, 1999
(AMOUNTS IN THOUSANDS, EXCEPT PER SHARE DATA)
WILKES-BARRE PRO
HISTORICAL HISTORICAL ACQUISITION FORMA
INSIGHT WILKES-BARRE ADJUSTMENTS COMBINED
------- ------------ ----------- --------
Revenues $ 161,992 $ 6,349 $ - $ 168,341
Costs of operations:
Costs of services 85,317 2,990 (107)(3) 88,200
Provision for doubtful accounts 2,618 237 - 2,855
Equipment leases 18,522 - - 18,522
Depreciation and amortization 24,468 521 591 (1) 25,213
- - (367) (2) -
-------- ------ ----- -------
Total costs of operations 130,925 3,748 117 134,790
-------- ------ ----- -------
Gross profit 31,067 2,601 (117) 33,551
Corporate operating expenses 10,893 - - 10,893
Provision for reorganization and other costs 3,300 - - 3,300
-------- ------ ----- --------
Income from company operations 16,874 2,601 (117) 19,358
Equity in earnings of unconsolidated partnerships 548 - - 548
-------- ------ ----- -------
Operating income 17,422 2,601 (117) 19,906
Interest expense, net 14,500 336 1,088 (4) 15,924
-------- ------ ------ -------
Income before income taxes 2,922 2,265 (1,205) 3,982
Provision (benefit) for income taxes (3,190) - 170 (5) (3,020)
-------- ------ ------ -------
Net income $ 6,112 $ 2,265 $ (1,375) $ 7,002
-------- ------ --------- -------
-------- ------ --------- -------
Income per common and converted preferred share:
Basic $ 0.67 $ 0.76
-------- -------
-------- -------
Diluted $ 0.65 $ 0.75
-------- -------
-------- -------
Weighted average number of common and preferred
shares outstanding:
Basic 9,158 9,158
-------- -------
-------- -------
Diluted 9,376 9,376
-------- -------
-------- -------
The pro forma combined condensed statement of income for the year ended June 30,
1999 reflects the following pro forma adjustments:
(1) To record amortization of goodwill over 20 years.
(2) To record depreciation expense on the estimated fair market value of assets
acquired.
(3) To reverse management fees charged by USD of $413 and record management
fees charged by InSight of $306.
(4) To record interest expense for acquisition financing.
(5) To record the tax effect on the above entries at estimated effective rates.
22
(b) (iii)
INSIGHT HEALTH SERVICES CORP. AND SUBSIDIARIES
UNAUDITED PRO FORMA COMBINED CONDENSED STATEMENT OF INCOME
FOR THE NINE MONTHS ENDED MARCH 31, 2000
(Amounts in thousands, except per share data)
WILKES-BARRE PRO
HISTORICAL HISTORICAL ACQUISITION FORMA
INSIGHT WILKES-BARRE ADJUSTMENTS COMBINED
------- ------------ ----------- --------
Revenues $139,977 $ 6,554 $ -- $146,531
Costs of operations:
Costs of services 75,663 2,863 (122)(3) 78,404
Provision for doubtful accounts 2,109 262 -- 2,371
Equipment leases 11,297 -- -- 11,297
Depreciation and amortization 24,256 726 444 25,151
-- -- (275)(2) --
-------- -------- -------- --------
Total costs of operations 113,325 3,851 47 117,223
-------- -------- -------- --------
Gross profit 26,652 2,703 (47) 29,308
Corporate operating expenses 8,215 -- -- 8,215
-------- -------- -------- --------
Income from company operations 18,437 2,703 (47) 21,093
Equity in earnings of unconsolidated partnerships 624 -- -- 624
-------- -------- -------- --------
Operating income 19,061 2,703 (47) 21,717
Interest expense, net 13,548 478 622(4) 14,648
-------- -------- -------- --------
Income before income taxes 5,513 2,225 (669) 7,069
Provision for income taxes 881 -- 249(5) 1,130
-------- -------- -------- --------
Net income $ 4,632 $ 2,225 $ (918) $ 5,939
-------- -------- -------- --------
-------- -------- -------- --------
Income per common and converted preferred share:
Basic $ 0.50 $ 0.64
-------- --------
-------- --------
Diluted $ 0.49 $ 0.63
-------- --------
-------- --------
Weighted average number of common and preferred shares outstanding:
Basic 9,245 9,245
-------- --------
-------- --------
Diluted 9,383 9,383
-------- --------
-------- --------
The pro forma combined condensed statement of income for the nine months ended
March 31, 2000 reflects the following pro forma adjustments:
(1) To record amortization of goodwill over 20 years.
(2) To record depreciation expense on the estimated fair market value of assets
acquired.
(3) To reverse management fees charged by USD of $436 and record management
fees charged by InSight of $315.
(4) To record interest expense for acquisition financing.
(5) To record the tax effect on the above entries at estimated effective rates.
23