Financial Exhibits follow
COVANCE INC.
PROFORMA *
INCOME STATEMENTS - EXCLUDING SPECIAL CHARGES
FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2000 AND 1999
(Dollars in thousands, except per share data)
(UNAUDITED)
Three Months Ended June 30 Six Months Ended June 30
2000 (a) 1999 (b) 2000 (a) 1999 (b)
Net revenues $212,118 $215,060 $421,745 $425,692
Costs and expenses:
Cost of revenue 152,533 140,906 298,458 282,336
Selling, general & administrative 33,875 34,383 64,298 68,194
Depreciation and amortization 13,498 11,567 26,854 22,792
Total 199,906 186,856 389,610 373,322
Income from operations 12,212 28,204 32,135 52,370
Other expense, net:
Interest expense, net 3,476 2,419 6,368 4,405
Other (income) expense 245 161 (136) 81
Other expense, net 3,721 2,580 6,232 4,486
Income before taxes 8,491 25,624 25,903 47,884
Taxes on income 3,288 10,267 10,062 19,379
Net income $5,203 $15,357 $15,841 $28,505
Basic earnings per share $0.09 $0.26 $0.28 $0.49
Weighted average shares outstanding 57,289,753 58,751,478 57,163,477 58,657,220
- basic
Diluted earnings per share $0.09 $0.26 $0.28 $0.48
Weighted average shares outstanding 57,312,310 59,348,559 57,204,265 59,600,313
- diluted
* Excluding special charges as set forth in notes (a) and (b) below.
(a) Income statements for the three and six months ended June 30, 2000 exclude a restructuring
charge incurred in Q2 2000 totaling $14,665 ($8,946 after tax.)
(b) Income statements for the three and six months ended June 30, 1999 exclude a one-time
charge incurred in Q2 1999 in connection with the terminated PAREXEL merger totaling $5,249
($3,150 after tax.)
COVANCE INC.
INCOME STATEMENTS - INCLUDING SPECIAL CHARGES
FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2000 AND 1999
(Dollars in thousands, except per share data)
(UNAUDITED)
Three Months Ended June 30 Six Months Ended June 30
2000 1999 2000 1999
Net revenues $212,118 $215,060 $421,745 $425,692
Costs and expenses:
Cost of revenue 152,533 140,906 298,458 282,336
Selling, general & administrative 33,875 34,383 64,298 68,194
Depreciation and amortization 13,498 11,567 26,854 22,792
Restructuring charge 14,665 - 14,665 -
Merger-related costs - 5,249 - 5,249
Total 214,571 192,105 404,275 378,571
Income (loss) from operations (2,453) 22,955 17,470 47,121
Other expense, net:
Interest expense, net 3,476 2,419 6,368 4,405
Other (income) expense 245 161 (136) 81
Other expense, net 3,721 2,580 6,232 4,486
Income (loss) before taxes (6,174) 20,375 11,238 42,635
Taxes on income (2,431) 8,168 4,343 17,280
Net income (loss) $(3,743) $12,207 $6,895 $25,355
Basic earnings (loss) per share $(0.07) $0.21 $0.12 $0.43
Weighted average shares outstanding 57,289,753 58,751,478 57,163,477 58,657,220
- basic
Diluted earnings (loss) per share $(0.07) $0.21 $0.12 $0.43
Weighted average shares outstanding 57,312,310 59,348,559 57,204,265 59,600,313
- diluted
JUNE 30, 2000 AND DECEMBER 31, 1999
(Dollars in thousands)
June 30, December 31,
2000 1999
(UNAUDITED)
CONDENSED BALANCE SHEET DATA
Cash and cash equivalents $14,217 $25,444
Accounts and unbilled receivables $230,755 $192,327
Total Current Assets $344,187 $302,124
Total Assets $759,447 $700,314
Total Current Liabilities $216,972 $199,877
Long-term debt $243,142 $208,724
Total Liabilities $488,595 $437,662
Total Stockholders' Equity $270,852 $262,652
COVANCE INC.
CONDENSED CASH FLOW DATA
FOR THE SIX MONTHS ENDED JUNE 30, 2000 AND 1999
(Dollars in thousands)
(UNAUDITED)
Six Months Ended June 30
2000 1999
CONDENSED CASH FLOW DATA
Cash flows from net earnings adjusted $42,813 $52,324
for non-cash activity
Changes in operating assets and liabilities (45,505) (37,607)
Net cash (used in) provided by (2,692) 14,717
operating activities
Capital expenditures (44,040) (48,349)
Contingent purchase price paid in connection (909) (16,128)
with prior acquisitions
Other, net 56 564
Net proceeds from debt 34,418 50,000
Cash provided by stock issued under employee 2,269 5,014
benefit plans
Other (329) -
Net change in cash and cash equivalents (11,227) 5,818
Cash and cash equivalents, beginning of period 25,444 19,263
Cash and cash equivalents, end of period $14,217 $25,081
|