<PAGE>
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 8-K/A
AMENDMENT NO. 1
CURRENT REPORT
Pursuant to Section 13 or 15(d)
of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported):
JUNE 11, 1996
RAYTEL MEDICAL CORPORATION
(Exact name of registrant as specified in its charter)
DELAWARE 0-27186 94-2787342
(State or other jurisdiction of (Commission (I.R.S. Employer
incorporation or organization) File Number) Identification No.)
2755 CAMPUS DRIVE, SUITE 200, SAN MATEO, CALIFORNIA 94403
(Address of principal executive offices) (Zip Code)
(415) 349-0800
(Registrant's telephone number, including area code)
(former name or former address, if changed since last report)
<PAGE>
ITEM 7. FINANCIAL STATEMENTS AND EXHIBITS
Item 7 is hereby amended and restated in its entirety as follows:
(a) Financial Statements of Business Acquired
Page
----
Cardio Data Services, Inc - Report of Independent Public Accountants . . . . 3
Balance sheets as of December 31, 1994 and 1995, and
March 31, 1996 (unaudited). . . . . . . . . . . . . . . . . . . . . . . . 4
Statements of operations for the years ended
December 31, 1994 and 1995 and for the three months
ended March 31, 1995 and 1996 (unaudited) . . . . . . . . . . . . . . . . 5
Statements of stockholders' equity for the years ended
December 31, 1994 and 1995 and for the three months ended
March 31, 1996 (unaudited). . . . . . . . . . . . . . . . . . . . . . . . 6
Statements of cash flows for the years ended December 31,
1994 and 1995 and for the three months ended March 31, 1995
and 1996 (unaudited). . . . . . . . . . . . . . . . . . . . . . . . . . . 7
Notes to financial statements. . . . . . . . . . . . . . . . . . . . . .8 - 13
(b) Pro Forma Financial Information
Page
----
Introduction . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .14
Unaudited pro forma condensed balance sheet as of March 31, 1996 . . . . . .15
Unaudited pro forma condensed statement of operations for the year
ended September 30, 1995 (which includes results for the year
ended December 31, 1995 for Cardio Data Services, Inc.) . . . . . . . . .16
Unaudited pro forma condensed statement of operations for the six
months ended March 31, 1996 . . . . . . . . . . . . . . . . . . . . . . .17
Unaudited notes to pro forma condensed financial statements. . . . . . . . .18
(c) The following exhibits are filed herewith:
2.1(1)* Agreement for the Purchase and Sale of Assets dated May 28, 1996
by and between the Registrant, Raytel Cardiac Services, Inc. and Cardio
Data Services, Inc.
2.2* Agreement and Covenant Not to Compete dated June 11, 1996 between
the Registrant and UM Equity Corp.
- ----------------------------------
* Attached as an exhibit to this Report on Form 8-K as originally filed on
June 25, 1996.
(1) Other exhibits to the Agreement not filed herewith are identified in the
Agreement. The Registrant will furnish supplementally any omitted exhibit
to the Commission upon request.
2
<PAGE>
REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS
To Cardio Data Services, Inc.:
We have audited the accompanying balance sheets of Cardio Data Services, Inc.
(an indirect wholly owned subsidiary of UM Holdings, Ltd.) as of December 31,
1994 and 1995, and the related statements of income, stockholder's equity and
cash flows for the years then ended. These financial statements are the
responsibility of the Company's management. Our responsibility is to express an
opinion on these financial statements based on our audits.
We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.
In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of Cardio Data Services, Inc. as
of December 31, 1994 and 1995, and the results of its operations and its cash
flows for the years then ended in conformity with generally accepted accounting
principles.
/s/ARTHUR ANDERSEN LLP
Philadelphia, Pa.,
February 16, 1996
3
<PAGE>
CARDIO DATA SERVICES, INC.
BALANCE SHEETS
MARCH 31, 1996 AND SEPTEMBER 30, 1995 AND 1994
(000's omitted)
<TABLE>
<CAPTION>
December 31,
----------------------- March 31,
ASSETS 1994 1995 1996
---- ---- ----
(unaudited)
<S> <C> <C> <C>
CURRENT ASSETS:
Cash $ 2 $ 1 $ 201
Accounts receivable, net of allowance of $687, $371 and
$347 2,620 1,801 2,221
Prepaid expenses and other 207 180 96
Deferred income taxes 218 149 139
------ ------ ------
Total current assets 3,047 2,131 2,657
PROPERTY AND EQUIPMENT, net 654 409 393
ASSETS OF DISCONTINUED OPERATION 655 115 --
DEFERRED INCOME TAXES 205 183 183
OTHER ASSETS 36 25 24
------ ------ ------
$4,597 $2,863 $3,257
------ ------ ------
------ ------ ------
LIABILITIES AND STOCKHOLDER'S EQUITY
CURRENT LIABILITIES:
Accounts payable $ 242 $ 158 $ 155
Accrued expenses 382 251 190
Accrued income taxes -- 376 185
------ ------ ------
Total current liabilities 624 785 530
------ ------ ------
COMMITMENTS AND CONTINGENCIES (Note 8)
STOCKHOLDER'S EQUITY:
Common stock, $1 par value, 2,500 shares authorized, 2,000
shares issued and outstanding 2 2 2
Additional paid-in capital 3,746 2,076 2,434
Retained earnings 225 -- 291
------ ------ ------
Total stockholder's equity 3,973 2,078 2,727
------ ------ ------
$4,597 $2,863 $3,257
------ ------ ------
------ ------ ------
</TABLE>
The accompanying notes are an integral part of these statements.
4
<PAGE>
CARDIO DATA SERVICES, INC.
STATEMENTS OF OPERATIONS
FOR THE YEARS ENDED DECEMBER 31, 1994 AND 1995 AND
THE THREE MONTHS ENDED MARCH 31, 1995 AND 1996
(000's omitted)
<TABLE>
<CAPTION>
For the Year Ended For the Three Months
December 31, Ended March 31,
-------------------------- ---------------------------
1994 1995 1995 1996
----------- ------------ ----------- -------------
(unaudited)
<S> <C> <C> <C> <C>
NET REVENUES $10,716 $ 9,879 $2,667 $2,514
------- ------- ------ ------
OPERATING EXPENSES:
Salaries and benefits 4,155 3,801 1,075 1,025
Other operating 3,526 3,989 944 916
Depreciation and amortization 1,824 584 166 87
------- ------- ------ ------
Total operating expenses 9,505 8,374 2,185 2,028
------- ------- ------ ------
INCOME FROM CONTINUING OPERATIONS
BEFORE INCOME TAXES 1,211 1,505 482 486
INCOME TAX PROVISION 566 605 193 195
------- ------- ------ ------
INCOME FROM CONTINUING OPERATIONS
645 900 289 291
LOSS FROM DISCONTINUED OPERATION,
net of tax benefit of $165, $138 and $43
247 206 66 --
------- ------- ------ ------
NET INCOME $ 398 $ 694 $ 223 $ 291
------- ------- ------ ------
------- ------- ------ ------
</TABLE>
The accompanying notes are an integral part of these statements.
5
<PAGE>
CARDIO DATA SERVICES, INC.
STATEMENTS OF STOCKHOLDER'S EQUITY
FOR THE YEARS ENDED DECEMBER 31, 1994 AND 1995 AND
THE THREE MONTHS ENDED MARCH 31, 1996
(000's omitted, except shares)
<TABLE>
<CAPTION>
Common Stock Additional
-------------------- Paid-in Retained Division
Shares Amount Capital Earnings Equity Total
-------- -------- ---------- ---------- ---------- ---------
<S> <C> <C> <C> <C> <C> <C>
BALANCE, DECEMBER 31, 1993 2,000 $ 2 $ -- $ -- $ 3,746 $ 3,748
Contribution of net assets by
UM Holdings, Ltd. -- -- 3,746 -- (3,746) --
Net income -- -- -- 398 -- 398
Net distributions to
UM Holdings, Ltd. -- -- -- (173) -- (173)
------- ------ ------- ------- ------- ------
BALANCE, DECEMBER 31, 1994 2,000 2 3,746 225 -- 3,973
Net income -- -- -- 694 -- 694
Net distributions to
UM Holdings, Ltd. -- -- (1,670) (919) -- (2,589)
------- ------ ------- ------- ------- ------
BALANCE, DECEMBER 31, 1995 2,000 2 2,076 -- -- 2,078
Net income (unaudited) -- -- -- 291 -- 291
Net contributions from
UM Holdings, Ltd. (unaudited) -- -- 358 -- -- 358
------- ------ ------- ------- ------- ------
BALANCE, MARCH 31, 1996
(unaudited) 2,000 $ 2 $ 2,434 $ 291 $ -- $ 2,727
------- ----- ------- ------- ------- ------
------- ----- ------- ------- ------- ------
</TABLE>
The accompanying notes are an integral part of these statements.
6
<PAGE>
CARDIO DATA SERVICES, INC.
STATEMENTS OF CASH FLOWS
FOR THE YEARS ENDED DECEMBER 31, 1994 AND 1995
AND THE THREE MONTHS ENDED
MARCH 31, 1995 AND 1996
(000'S OMITTED)
<TABLE>
<CAPTION>
For the Year Ended For the Three Months
December 31, Ended March 31,
----------------------- -----------------------
1994 1995 1995 1996
---------- ---------- ---------- ----------
(unaudited)
<S> <C> <C> <C> <C>
OPERATING ACTIVITIES:
Net income $ 398 $ 694 $ 223 $ 291
Adjustments to reconcile net income to
net cash provided by (used in)
operating activities-
Depreciation and amortization 1,076 696 204 87
Write-off of intangible assets 834 -- -- --
Provisions for bad debts 927 995 286 236
Deferred income taxes (13) 91 (19) 10
Net gain on disposal of property
and equipment -- (13) -- --
Changes in operating assets and
liabilities-
Accounts receivable (2,042) (40) (497) (541)
Prepaid expenses and other (17) (15) 69 84
Accounts payable 19 (85) (42) (3)
Accrued expenses (133) (95) 29 (61)
Accrued income taxes -- 376 169 (191)
------ ------ ------ ------
Net cash provided by
(used in) operating activities 1,049 2,604 422 (88)
------ ------ ------ ------
INVESTING ACTIVITIES:
Expenditures for property and equipment (570) (316) (53) (70)
Proceeds on sale of business -- 325 -- --
Business acquisitions (306) (25) -- --
------ ------ ------ ------
Net cash used in
investing activities (876) (16) (53) (70)
------ ------ ------ ------
FINANCING ACTIVITIES:
Net (distributions to) contributions from
UM Holdings, Ltd. (173) (2,589) (370) 358
------ ------ ------ ------
NET INCREASE (DECREASE) IN CASH -- (1) (1) 200
CASH, BEGINNING OF PERIOD 2 2 2 1
------ ------ ------ ------
CASH, END OF PERIOD $ 2 $ 1 $ 1 $ 201
------ ------ ------ ------
------ ------ ------ ------
</TABLE>
The accompanying notes are an integral part of these statements.
7
<PAGE>
CARDIO DATA SERVICES, INC.
NOTES TO FINANCIAL STATEMENTS
(INFORMATION AS OF MARCH 31, 1996, AND FOR THE THREE MONTHS
ENDED MARCH 31, 1995 AND 1996, IS UNAUDITED)
1. BACKGROUND AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:
Cardio Data Services, Inc. (the Company) provides health services,
including Holter monitoring, pacemaker testing and transient arrhythmia
detection (event monitoring) to a national clientele of hospitals,
physicians, HMOs and government organizations. The Company began
operations in 1973 and was incorporated in Delaware in August 1993. The
Company is an indirect wholly owned subsidiary of UM Holdings, Ltd. (UM).
For periods prior to December 31, 1993, the Company's business operated as
a division of UM. Effective January 1, 1994, the net assets and operations
of the division were transferred to the Company by UM. The transfer was
recorded as a capital contribution of the carrying value of the division's
net assets.
INTERIM FINANCIAL STATEMENTS -
The financial statements as of March 31, 1996, and for the three months
ended March 31, 1995 and 1996, are unaudited and, in the opinion of
management, include all adjustments (consisting only of normal and
recurring adjustments) necessary for a fair presentation of results for
these interim periods. The results for the three months ended March 31,
1996, are not necessarily indicative of the results to be expected for the
entire year.
USE OF ESTIMATES -
The preparation of financial statements in accordance with generally
accepted accounting principles requires management to make estimates and
assumptions that affect the reported assets and liabilities and contingency
disclosures at the date of the financial statements and the reported
operations during the reporting period. Actual results could differ from
those estimates.
REVENUE RECOGNITION -
Revenues are recognized at established rates when the services are
provided. Contractual allowances are calculated for services provided at
less than the established rates as approved by Medicare or other third-
party payors and are recorded as deductions from revenue. A significant
portion of the Company's net revenues are derived from Medicare, HMOs,
commercial insurers and other third-party payors.
8
<PAGE>
CASH -
UM maintains a centralized cash management function for its subsidiaries,
including the Company. Settlement of all cash disbursement and collection
transactions by UM on behalf of the Company are recorded in equity. In
1996, the Company began managing its own cash function.
PROPERTY AND EQUIPMENT -
Property and equipment are stated at cost. Depreciation is provided over
the estimated useful lives of the assets using the straight-line method.
The estimated useful lives of monitoring and computer equipment and
furniture and fixtures are three to five years, and five years,
respectively. Depreciation expense from continuing operations was
$798,000, $566,000, $158,000 and $87,000 for the years ended December 31,
1994 and 1995, and for the three months ended March 31, 1995 and 1996,
respectively.
STATEMENT OF CASH FLOW INFORMATION -
The Company did not pay cash for interest in any period presented. Income
tax liabilities are settled through payments to UM (see Note 5).
The following table displays the net noncash assets and liabilities that
were consolidated as a result of the Company's 1994 acquisition (in
thousands) (see Note 2):
Property and equipment $ 99
Intangible assets 201
Other assets 17
Accrued expenses (11)
----
$306
----
----
INCOME TAXES -
Income taxes are calculated using the liability method in accordance with
Statement of Financial Accounting Standards No. 109, "Accounting for Income
Taxes." Accordingly, deferred tax assets and liabilities are recognized
currently for the future tax consequences attributable to differences
between the financial statement carrying amounts of assets and liabilities
and their respective tax bases. The Company is included in the
consolidated federal tax return of UM. The accompanying financial
statements reflect income tax expense calculated on a separate company
basis as if the Company had filed a separate federal tax return.
CONCENTRATION OF RISKS -
Financial instruments that potentially subject the Company to
concentrations of credit risk consist primarily of trade accounts
receivable. No single customer accounts for more that 10% of the Company's
net revenues. However, certain sources of payment accounted for more than
10% of payments received.
A significant portion of the Company's revenues are derived from third-party
payors, including approximately 35% from Medicare for the year ended
December 31, 1995. The healthcare industry is undergoing significant
changes as third-party payors, both government and private, attempt to
control costs. There can be no assurance that such changes will not have a
material adverse effect on the amounts or types of services that may be
reimbursable to the Company in the future.
UM is the Company's sole stockholder (see Note 6).
9
<PAGE>
2. ACQUISITIONS:
In January 1994 the Company acquired the assets and business of MediType,
Inc., a medical transcription service, for $306,000 in cash. The
acquisition was accounted for as a purchase. A pro forma presentation for
1994 has not been presented as its not material. In 1995, the Company
disposed of this business (see Note 3).
On December 1, 1995, the Company acquired the assets and business of
Medical Monitors, Inc. The purchase agreement provided for a $25,000 cash
payment and certain contingent payments based on the number of customers
provided by the seller that become active customers of the Company for a
specified period of time. The acquisition was accounted for as a purchase
and the results of operations are included in the financial statements from
the date of acquisition. A pro forma presentation has not been presented
as the acquisition is not material.
3. DISCONTINUED OPERATION:
In October 1995, the Company completed the sale of all operating assets of
its medical transcription segment. Revenues for the discontinued operation
approximated $782,000, $1,231,000 and $392,000 for the years ended December
31, 1994 and 1995 and for the three months ended March 31, 1995,
respectively. The Company recognized a loss of approximately $15,000 in
the year ended December 31, 1995, net of tax, on the disposal. Assets of
the discontinued operation included in the accompanying balance sheet
consist primarily of accounts receivable and property and equipment
4. PROPERTY AND EQUIPMENT:
Property and equipment consists of the following (in thousands):
December 31,
---------------------- March 31,
1994 1995 1996
------ ------ ------
Monitoring and computer equipment $5,422 $5,706 $ 5,503
Furniture and fixtures 196 211 203
------ ------ -------
5,618 5,917 5,706
Less: Accumulated depreciation (4,964) (5,508) (5,313)
------ ------ -------
$ 654 $ 409 $ 393
------ ------ -------
------ ------ -------
10
<PAGE>
5. INCOME TAXES:
The Company is included in the consolidated federal income tax return of
UM. UM and the Company have entered into a tax sharing agreement pursuant
to which the Company will pay to UM amounts equal to the taxes that the
Company would have paid had it filed a separate federal tax return.
The provision for income taxes consists of the following (in thousands):
For the Year Ended For the Three Months
December 31, Ended March 31,
--------------------- ---------------------
1994 1995 1995 1996
-------- -------- -------- --------
Current provision:
Federal $319 $290 $130 $143
State 95 86 39 42
---- ---- ---- ----
414 376 169 185
Deferred provision (benefit) (13) 91 (19) 10
---- ---- ---- ----
401 467 150 195
Benefit attributable to
discontinued operations 165 138 43 --
---- ---- ---- ----
$566 $605 $193 $195
---- ---- ---- ----
---- ---- ---- ----
A reconciliation between the applicable statutory federal income tax rate
and the Company's effective income tax rate for continuing operations is as
follows:
Three Months
December 31, Ended March 31,
------------------- -----------------
1994 1995 1995 1996
-------- -------- -------- -------
Tax at statutory rate 34.0% 34.0% 34.0% 34.0%
State taxes, net of federal benefit 6.1 6.2 6.0 6.1
Non-deductible amortization 6.6 -- -- --
----- ----- ----- -----
46.7% 40.2% 40.0% 40.1%
----- ----- ----- -----
----- ----- ----- -----
The Company generally settles its income tax liabilities through payments
made to UM. Accrued income taxes at December 31, 1995 and March 31, 1996,
include $290,000 and $143,000, respectively, related to federal income
taxes payable to UM in accordance with the tax sharing agreement. In 1994,
the Company paid UM $414,000 prior to December 31, 1994, to settle its 1994
income tax liability.
11
<PAGE>
The components of the Company's deferred tax assets are as follows (in
thousands):
December 31,
--------------------------- March 31,
1994 1995 1996
---- ---- ----
Accounts receivable $218 $149 $139
Property and equipment 205 183 183
---- ---- ----
$423 $332 $322
---- ---- ----
---- ---- ----
6. TRANSACTIONS WITH UM AND AFFILIATE:
UM provides various administrative services to the Company including
accounting and human resources. UM has historically charged the Company
for these services through corporate allocations based primarily on actual
costs incurred. These expenses were $106,000, $158,000, $35,000 and $9,000
for the years ended December 31, 1994 and 1995 and the three months ended
March 31, 1995 and 1996, respectively.
In addition, the Company is included in UM's consolidated income tax
filings (see Note 5), participates in UM's 401(k) profit sharing plan and
leases its primary operating facility from UM (see Note 8). The Company
was charged $49,000, $40,000, $12,000 and $17,000 in the years ended
December 31, 1994 and 1995 and the three months ended March 31, 1995 and
1996, respectively, for profit sharing plan contributions and $308,000,
$313,000, $77,000 and $80,000, respectively, for rent under the facility
lease.
The Company believes that all amounts charged by UM during the periods
presented were reasonable.
The Company charges various UM subsidiaries for computer services. For the
years ended December 31, 1994 and 1995 and for the three months ended
March 31, 1995 and 1996, such charges reduced the Company's operating
expenses by approximately $135,000, $128,000, $35,000 and $35,000,
respectively.
7. STOCK OPTION PLAN:
In August 1993, the Company established a nonqualified stock option plan
covering certain key employees and granted options to purchase 110 shares
of the Company's common stock at an exercise price of $5,000 per share.
The options cover the purchase of common stock of the Company at exercise
prices initially set above current fair value as determined by the
Company's Board of Directors. The options are exercisable on the tenth
year anniversary of the option grant or earlier if there is a sale of the
Company or a public offering of the Company's common stock.
Since August 1993, there has been no options granted, canceled or
exercised. At March 31, 1996, no options were exercisable and there were
390 options available for grant under the plan.
12
<PAGE>
8. COMMITMENTS AND CONTINGENCIES:
The Company leases office space and equipment under operating leases,
including its primary operating facility which it leases from UM. Future
minimum rentals as of December 31, 1995, are as follows (in thousands):
Related
Party Other Total
----------- ----- -----------
1996 $ 371 $ 167 $ 538
1997 346 114 460
1998 352 100 452
1999 366 85 451
2000 381 53 434
------ ---- ------
$1,816 $519 $2,335
------ ---- ------
------ ---- ------
As a recipient of Medicare reimbursements, the Company is subject to
compliance audits performed by agents of Medicare. In connection with
these audits, the Company is subject to retroactive adjustments of amounts
billed to Medicare. Previous audits have not resulted in a material
adjustment to the Company's financial statements and the audit that was
completed subsequent to year-end resulted in no material adjustment.
The Company is involved in certain legal actions and claims arising in the
ordinary course of business. Management believes that the outcome of such
litigation and claims will not have a material effect on the Company's
financial position or results of operations.
13
<PAGE>
RAYTEL MEDICAL CORPORATION
INTRODUCTION - PRO FORMA FINANCIAL INFORMATION
(UNAUDITED)
Pursuant to the Agreement for the Purchase and Sale of Assets dated May 28, 1996
(the Agreement), by and between the registrant (Raytel or the Company), its
wholly owned subsidiary, Raytel Cardiac Services, Inc., a Delaware corporation,
and Cardio Data Services, Inc. (CDS), a Delaware corporation and wholly-owned
subsidiary of UM, the registrant acquired certain assets and assumed certain
liabilities of CDS effective June 11, 1996 for a negotiated purchase price of
approximately $14,000,000 (the Purchase Price). The Purchase Price was paid in
cash from the registrant's available cash and short-term investments and a line
of credit with Bank of Boston Connecticut and ING Capital. The entire Purchase
Price was paid upon the closing of the transaction and is subject to an
adjustment for an increase or decrease in the amount of net assumed liabilities
determined with reference to the closing statement to be prepared within 30 days
after the closing.
The following unaudited pro forma balance sheet as of March 31, 1996 and
statements of operations for the year ended September 30, 1995 (which includes
results for the year ended December 31, 1995 for CDS) and the six months ended
March 31, 1996 reflect the pro forma financial condition as of March 31, 1996
and the pro forma results of operations of Raytel after giving effect to the
acquisition of CDS as of the beginning of each period. The results for CDS for
the period from October 1, 1995 to December 31, 1995 are included in both the
pro forma statement of operations for the year ended September 30, 1995 and the
pro forma statement of operations for the six months ended March 31, 1996.
CDS's revenues and net income for the period from October 1, 1995 to December
31, 1995 were $2,328,000 and $103,000, respectively.
The unaudited pro forma balance sheet and statements of operations should be
read in conjunction with the financial statements of Raytel and CDS and the
related notes thereto.
14
<PAGE>
RAYTEL MEDICAL CORPORATION
PRO FORMA CONDENSED BALANCE SHEET
MARCH 31, 1996
(UNAUDITED)
(000'S OMITTED)
ASSETS
<TABLE>
<CAPTION>
PRO-FORMA PRO-FORMA
RAYTEL CDS ADJUSTMENTS(1) CONSOLIDATED
------ --- ------------- ------------
<S> <C> <C> <C> <C>
Current assets:
Cash and cash equivalents $ 13,732 $ 201 $(10,201) $ 3,732
Receivables, net 24,459 2,221 (2,221) 24,459
Prepaid expenses and other 1,604 418 24 2,046
------- ------ ------ -------
Total current assets 39,795 2,840 (12,398) 30,237
Investment in and advances to
unconsolidated entities and partnerships 202 - - 202
Property and equipment, less accumulated
depreciation and amortization 7,936 393 370 8,699
Intangible assets, less accumulated
amortization 9,436 24 13,961 23,421
------- ------ ------ -------
Total assets $ 57,369 $ 3,257 $ 1,933 $ 62,559
======= ====== ====== =======
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
Current portion of long-term debt $ 291 $ - $ 4,000 $ 4,291
Current portion of capital lease
obligations 796 - - 796
Accounts payable 2,571 155 - 2,726
Accrued liabilities 4,951 375 660 5,986
------- ------ ------ -------
Total current liabilities 8,609 530 4,660 13,799
Long-term debt, net of current portion 2,081 - - 2,081
Capital lease obligations, net of current
portion 756 - - 756
Deferred liabilities 922 - - 922
Minority interest in consolidated entities 1,035 - - 1,035
------- ------ ------ -------
Total liabilities 13,403 530 4,660 18,593
------- ------ ------ -------
Stockholders' equity:
Common stock 8 2 (2) 8
Additional paid-in capital 55,149 2,434 (2,434) 55,149
Accumulated deficit (11,191) 291 (291) (11,191)
------- ------ ------ -------
Total stockholders' equity 43,966 2,727 (2,727) 43,966
------- ------ ------ -------
Total liabilities and stockholders'
equity $ 57,369 $3,257 $ 1,933 $ 62,559
======= ====== ====== =======
</TABLE>
The accompanying notes are an integral part of these
consolidated proforma condensed financial statements.
15
<PAGE>
RAYTEL MEDICAL CORPORATION
PRO FORMA CONDENSED STATEMENT OF OPERATIONS
FOR THE YEAR ENDED SEPTEMBER 30, 1995
(UNAUDITED)
(000'S OMITTED, EXCEPT PER SHARE AMOUNTS)
<TABLE>
<CAPTION>
FOR THE YEAR ENDED
------------------------------
SEPTEMBER 30, 1995 DECEMBER 31, 1995 PRO-FORMA PRO-FORMA
------------------ -----------------
RAYTEL CDS (2) ADJUSTMENTS CONSOLIDATED
------ --- ----------- ------------
<S> <C> <C> <C> <C>
Revenues:
Net patient and service revenues $63,087 $9,879 $ - $72,966
Other revenues 375 - - 375
------- ------ ------- -------
Total revenues 63,462 9,879 - 73,341
------- ------ ------- -------
Costs and expenses:
Operating costs 20,687 2,911 - 23,598
Selling, general and administrative 26,666 4,917 (432) (3) 31,151
Depreciation and amortization 5,806 584 208 (4) 6,598
Non-recurring tender offer expense 1,050 - - 1,050
------- ------ ------- -------
Total costs and expenses 54,209 8,412 (224) 62,397
------- ------ ------- -------
Operating income 9,253 1,467 224 10,944
Interest expense 2,118 - 1,400 (5) 3,518
Other expense (income) (347) (38) - (385)
Minority interest 1,161 - - 1,161
------- ------ ------- -------
Income before income taxes 6,321 1,505 (1,176) 6,650
Provision for income taxes 1,960 605 (503) (6) 2,062
------- ------ ------- -------
Net income before loss from
discontinued operations $ 4,361 $ 900 $ (673) $ 4,588
====== ===== ====== ======
Net income per share before loss from
discontinued operations $ .78 $ .82
===== ======
Weighted average common shares and
dilutive equivalents outstanding 5,617 5,617
======= =======
</TABLE>
The accompanying notes are an integral part of these
consolidated proforma condensed financial statements.
16
<PAGE>
RAYTEL MEDICAL CORPORATION
PRO FORMA CONDENSED STATEMENT OF OPERATIONS
FOR THE SIX MONTHS ENDED MARCH 31, 1996
(UNAUDITED)
(000'S OMITTED, EXCEPT PER SHARE AMOUNTS)
<TABLE>
<CAPTION>
FOR THE SIX MONTHS ENDED MARCH 31, 1996 PRO-FORMA PRO-FORMA
---------------------------------------
RAYTEL CDS(2) ADJUSTMENTS CONSOLIDATED
------ --- ----------- ------------
<S> <C> <C> <C> <C>
Revenues:
Net patient and service revenues $33,443 $4,842 $ - $38,285
Other revenues 419 - - 419
------- ------ ------- ------- -------
Total revenues 33,862 4,842 - 38,704
------- ------ ------- ------- -------
Costs and expenses:
Operating costs 12,180 1,497 - 13,677
Selling, general and administrative 13,642 2,452 (120)(3) 15,974
Depreciation and amortization 2,633 206 190 (4) 3,029
------- ------ ------- ------- -------
Total costs and expenses 28,455 4,155 70 32,680
------- ------ ------- ------- -------
Operating income 5,407 687 (70) 6,024
Interest expense 434 - 446 (5) 880
Other expense (income) (297) (27) 138 (5) (186)
Minority interest 423 - - 423
------- ------ ------- ------- -------
Income before income taxes,
extraordinary item, and loss
from discontinued operations 4,847 714 (654) 4,907
Provision for income taxes 1,938 289 (262)(6) 1,965
------- ------ ------- ------- -------
Net income before extraordinary item
and loss from discontinued operations $ 2,909 $ 425 $ (392) $ 2,942
====== ===== ====== ======
Net income per share before
extraordinary item and loss from
discontinued operations $ .39 $ .39
======= =======
Weighted average common shares and
dilutive equivalents outstanding 7,544 7,544
======= =======
</TABLE>
The accompanying notes are an integral part of these
consolidated proforma condensed financial statements.
17
<PAGE>
RAYTEL MEDICAL CORPORATION
NOTES TO PRO FORMA CONDENSED FINANCIAL STATEMENTS AS
OF MARCH 31, 1996 AND FOR THE YEAR ENDED SEPTEMBER 30, 1995
(WHICH INCLUDES THE YEAR ENDED DECEMBER 31, 1995 FOR
CDS) AND THE SIX MONTHS ENDED MARCH 31, 1996
(UNAUDITED)
(1) The purchase price reflected in the pro forma balance sheet is $14,160,000;
which is $94,000 lower than the purchase price paid on June 11, 1996 due to
the change in the value of the net assets that would have been acquired on
March 31, 1996 versus the actual value of the net assets actually acquired
on June 11, 1996. The adjustments reflect recording CDS assets and
liabilities at their estimated fair market value at March 31, 1996 and the
resultant intangible assets acquired.
(2) Certain amounts were reclassified from the individual CDS financial
statements to conform to Raytel's format.
(3) Reflects elimination of allocations from previous parent corporation.
(4) Reflects the amortization of purchased goodwill and non-compete agreements
and the recalculated depreciation of the adjusted fixed asset values net of
amounts previously recorded.
(5) Assumes the entire purchase price was paid for with cash from a line-of-
credit and that $10,000,000 of the deemed borrowing was repaid on January 1,
1996 from short-term investments.
(6) Reflects the income tax effect of pro forma adjustments and the difference
in tax rate between CDS and Raytel.
18
<PAGE>
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.
RAYTEL MEDICAL CORPORATION
Dated: August 7, 1996 By: /s/ E. Payson Smith, Jr.
------------------------
E. Payson Smith, Jr.
Senior Vice President, Chief
Financial Officer and
Secretary (duly authorized
officer and principal
financial officer)
19
