COVANCE INC.
PROFORMA*
INCOME STATEMENTS - EXCLUDING SPECIAL CHARGES
FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 1999 AND 1998
(Dollars in thousands, except per share data)
(UNAUDITED)
Three Months Ended Nine Months Ended
September 30 September 30
1999 (a) 1998 1999(b) 1998
Net revenues $198,920 $182,187 $624,612 $532,785
Costs and expenses:
Cost of revenue 134,643 119,366 416,979 351,433
Selling, general &
administrative expense 28,912 29,058 97,106 85,395
Depreciation
and amortization 12,243 9,488 35,035 27,066
Total 175,798 157,912 549,120 463,894
Income from operations 23,122 24,275 75,492 68,891
Other expense, net:
Interest expense, net 2,682 1,787 7,087 5,290
Other expense (22) 16 59 203
Other expense, net 2,660 1,803 7,146 5,493
Income before taxes and
equity investee results 20,462 22,472 68,346 63,398
Taxes on income 8,124 9,329 27,503 26,577
Equity investee loss - 80 - 438
Net income $12,338 $13,063 $40,843 $36,383
Basic earnings per share $0.21 $0.22 $0.69 $0.63
Weighted average shares
outstanding-basic 58,946,003 58,154,402 58,753,481 57,961,092
Diluted earnings per share $0.21 $0.22 $0.69 $0.62
Weighted average shares
outstanding-diluted 59,033,962 59,010,297 59,332,078 58,539,706
* Excluding special charges as set forth in notes (a) and (b) below.
(a) Income statement for the three months ended September 30, 1999 excludes a
restructuring charge incurred in Q3 totaling $7,719 ($4,631 after tax).
(b) Income statement for the nine months ended September 30, 1999 excludes a
one-time charge incurred in Q2 1999 in connectionwith a terminated merger
totaling $5,249 ($3,150 after tax) and a restructuring charge incurred in Q3
totaling $7,719 ($4,631 after tax).
COVANCE INC.
INCOME STATEMENTS - INCLUDING SPECIAL CHARGES
FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 1999 AND 1998
(Dollars in thousands, except per share data)
(UNAUDITED)
Three Months Ended Nine Months Ended
September 30 September 30
1999 1998 1999 1998
Net Revenues $198,920 $182,187 $624,612 $532,785
Costs and expenses:
Cost of revenue 134,643 119,366 416,979 351,433
Selling, general &
administrative expense 28,912 29,058 97,106 85,395
Depreciation and
amortization 12,243 9,488 35,035 27,066
Restructuring charge 7,719 - 7,719 -
Merger-related costs - - 5,249 -
Total 183,517 157,912 562,088 463,894
Income from operations 15,403 24,275 62,524 68,891
Other expense, net:
Interest expense, net 2,682 1,787 7,087 5,290
Other expense (22) 16 59 203
Other expense, net 2,660 1,803 7,146 5,493
Income before taxes and
equity investee results 12,743 22,472 55,378 63,398
Taxes on income 5,037 9,329 22,317 26,577
Equity investee loss - 80 - 438
Net income $7,706 $13,063 $33,061 $36,383
Basic earnings per share $0.13 $0.22 $0.56 $0.63
Weighted average shares
outstanding-basic 58,946,003 58,154,402 58,753,481 57,961,092
Diluted earnings per
share $0.13 $0.22 $0.56 $0.62
Weighted average
shares
outstanding - diluted 59,033,962 59,010,297 59,332,078 58,539,706
COVANCE INC.
CONDENSED BALANCE SHEET DATA
SEPTEMBER 30, 1999 AND DECEMBER 31, 1998
(Dollars in thousands)
September 30, December 31,
1999 1998
(UNAUDITED)
CONDENSED BALANCE SHEET DATA
Cash and cash equivalents $12,398 $19,263
Accounts and unbilled receivables $209,072 $180,734
Total Current Assets $300,857 $274,489
Total Assets $690,959 $593,415
Total Current Liabilities $187,115 $193,001
Long-term debt $209,167 $149,909
Total Liabilities $422,805 $368,400
Total Stockholders' Equity $268,154 $225,015
COVANCE INC.
CONDENSED CASH FLOW DATA
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1999 AND 1998
(Dollars in thousands)
(UNAUDITED)
CONDENSED CASH FLOW DATA Nine Months Ended September 30
1999 1998
Cash flows from net earnings
adjusted for non-cash activity $83,497 $70,891
Changes in operating assets
and liabilities (49,850) (41,581)
Net cash provided
by operating activities 33,647 29,310
Capital expenditures (90,091) (46,037)
Contingent purchase price
paid in connection with
prior acquisitions (16,830) -
Other, net 635 122
Net proceeds from 60,000 (5,000)
(repayment of) debt
Cash provided by stock
issued under employee
benefit plans 5,774 5,053
Net change in cash
and cash equivalents (6,865) (16,552)
Cash and cash equivalents,
beginning of period 19,263 28,027
Cash and cash equivalents,
end of period $12,398 $11,475
SOURCE Covance Inc.
|