Financial Exhibits follow
COVANCE INC.
INCOME STATEMENTS - INCLUDING SPECIAL CHARGES
THREE MONTHS AND YEARS ENDED DECEMBER 31, 1999 AND 1998
(Dollars in thousands, except per share data)
Three Months Ended Year Ended
December 31 December 31
1999 1998 1999 1998
Net revenues $204,368 $198,789 $828,980 $731,574
Costs and expenses:
Cost of revenue 136,300 132,695 553,283 484,128
Selling, general and
administrative 30,901 32,449 128,003 117,844
Depreciation and
amortization 13,112 10,657 48,147 37,723
Restructuring charge - - 7,719 -
Merger-related costs - - 5,249 --
Total 180,313 175,801 742,401 639,695
Income from operations 24,055 22,988 86,579 91,879
Other expense, net:
Interest expense, net 2,975 2,071 10,062 7,361
Other (income) expense (2) 170 57 373
Other expense, net 2,973 2,241 10,119 7,734
Income before taxes and
equity investee results 21,082 20,747 76,460 84,145
Taxes on income 8,326 8,522 30,642 35,099
Equity investee loss - - - 438
Net income $12,756 $12,225 $45,818 $48,608
Basic earnings per share $0.22 $0.21 $0.78 $0.84
Weighted average shares
outstanding - basic 57,648,352 58,317,177 58,477,199 58,050,114
Diluted earnings per share $0.22 $0.21 $0.78 $0.83
Weighted average shares
outstanding - diluted 57,704,825 59,337,859 58,680,794 58,774,334
COVANCE INC.
PROFORMA*
INCOME STATEMENTS - EXCLUDING SPECIAL CHARGES
THREE MONTHS AND YEARS ENDED DECEMBER 31, 1999 AND 1998
(Dollars in thousands, except per share data)
Three Months Ended Year Ended
December 31 December 31
1999 1998 1999(a) 1998
Net revenues $204,368 $198,789 $828,980 $731,574
Costs and expenses:
Cost of revenue 136,300 132,695 553,283 484,128
Selling, general &
administrative expense 30,901 32,449 128,003 117,844
Depreciation and
amortization 13,112 10,657 48,147 37,723
Total 180,313 175,801 729,433 639,695
Income from operations 24,055 22,988 99,547 91,879
Other expense, net:
Interest expense, net 2,975 2,071 10,062 7,361
Other (income) expense (2) 170 57 373
Other expense, net 2,973 2,241 10,119 7,734
Income before taxes and
equity investee results 21,082 20,747 89,428 84,145
Taxes on income 8,326 8,522 35,829 35,099
Equity investee loss - - - 438
Net income $12,756 $12,225 $53,599 $48,608
Basic earnings per share $0.22 $0.21 $0.91 $0.84
Weighted average shares
outstanding - basic 57,648,352 58,317,177 58,477,199 58,050,114
Diluted earnings per share $0.22 $0.21 $0.91 $0.83
Weighted average shares
outstanding - diluted 57,704,825 59,337,859 58,680,794 58,774,334
* Excluding special charges as set forth in note (a) below.
(a) Income statement for the year ended December 31, 1999 excludes a one-
time charge incurred in Q2 1999 in connection with 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.
CONDENSED BALANCE SHEET DATA
DECEMBER 31, 1999 AND 1998
(Dollars in thousands)
December 31 December 31
1999 1998
CONDENSED BALANCE SHEET DATA
Cash and cash equivalents $25,444 $19,263
Accounts and unbilled receivables $192,327 $180,734
Total Current Assets $302,124 $274,489
Total Assets $700,314 $593,415
Total Current Liabilities $199,877 $193,001
Long-term debt $208,724 $149,909
Total Liabilities $437,662 $368,400
Total Stockholders' Equity $262,652 $225,015
COVANCE INC.
CONDENSED CASH FLOW DATA
FOR THE YEARS ENDED DECEMBER 31, 1999 AND 1998
(Dollars in thousands)
Year Ended December 31
1999 1998
CONDENSED CASH FLOW DATA
Cash flows from net earnings adjusted for
non-cash activity $100,236 $98,109
Changes in operating assets and liabilities (21,207) (33,970)
Net cash provided by operating activities 79,029 64,139
Capital expenditures (111,153) (74,945)
Contingent purchase price paid in connection
with prior acquisitions (16,830) -
Acquisition of businesses, net of cash acquired - (25,546)
Other, net 975 129
Net proceeds from debt 67,000 20,000
Purchase of treasury stock (19,578) -
Cash provided by stock issued under employee
benefit plans 6,738 7,459
Net change in cash and cash equivalents 6,181 (8,764)
Cash and cash equivalents, beginning of period 19,263 28,027
Cash and cash equivalents, end of period $25,444 $19,263
SOURCE Covance Inc.
|