Financial Exhibits follow
COVANCE INC.
PROFORMA *
INCOME STATEMENTS - EXCLUDING SPECIAL CHARGES
FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2000 AND 1999
(Dollars in thousands, except per share data)
(UNAUDITED)
Three Months Ended September 30 Nine Months Ended September 30
2000 (a) 1999 (b) 2000 (a) 1999 (b)
Net revenues $214,946 $198,920 $636,691 $624,612
Costs and expenses:
Cost of revenue 160,149 134,643 458,607 416,979
Selling, general & administrative 33,192 28,912 97,490 97,106
Depreciation and amortization 13,744 12,243 40,598 35,035
Total 207,085 175,798 596,695 549,120
Income from operations 7,861 23,122 39,996 75,492
Other expense, net:
Interest expense, net 4,947 2,682 11,315 7,087
Other (income) expense 174 (22) 38 59
Other expense, net 5,121 2,660 11,353 7,146
Income before taxes 2,740 20,462 28,643 68,346
Taxes on income 1,064 8,124 11,126 27,503
Net income $1,676 $12,338 $17,517 $40,843
Basic earnings per share $0.03 $0.21 $0.31 $0.69
Weighted average shares outstanding 57,582,175 58,946,003 57,303,043 58,753,481
- basic
Diluted earnings per share $0.03 $0.21 $0.31 $0.69
Weighted average shares outstanding 57,649,229 59,033,962 57,353,347 59,332,078
- diluted
* Excluding special charges as set forth in notes (a), (b) and (c) below.
(a) Income statement for the three months ended September 30, 1999 excludes a restructuring
charge incurred in Q3 1999 totaling $7,719 ($4,631 after tax.)
(b) Income statement for the nine months ended September 30, 2000 excludes a restructuring
charge incurred in Q2 2000 totaling $14,665 ($8,946 after tax.)
(c) Income statement for the nine months ended September 30, 1999 excludes a one-time charge
incurred in Q2 1999 in connection with a terminated merger totalling $5,249 ($3,150 after
tax) and a restructuring charge incurred in Q3 1999 totalling $7,719 ($4,631 after tax.)
CONDENSED BALANCE SHEET DATA
SEPTEMBER 30, 2000 AND DECEMBER 31, 1999
(Dollars in thousands)
September 30, December 31,
2000 1999
(UNAUDITED)
CONDENSED BALANCE SHEET DATA
Cash and cash equivalents $18,835 $25,444
Accounts and unbilled receivables $227,063 $192,327
Total Current Assets $343,504 $302,124
Total Assets $773,468 $700,314
Total Current Liabilities $218,621 $199,877
Long-term debt $252,804 $208,724
Total Liabilities $500,556 $437,662
Total Stockholders' Equity $272,912 $262,652
COVANCE INC.
CONDENSED CASH FLOW DATA
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2000 AND 1999
(Dollars in thousands)
(UNAUDITED)
Nine Months Ended September 30
2000 1999
CONDENSED CASH FLOW DATA
Cash flows from net earnings adjusted $55,412 $83,497
for non-cash activity
Changes in operating assets and liabilities (33,495) (49,850)
Net cash (used in) provided by 21,917 33,647
operating activities
Capital expenditures (75,004) (90,091)
Contingent purchase price paid in connection (909) (16,830)
with prior acquisitions
Other, net 210 635
Net proceeds from debt 44,080 60,000
Cash provided by stock issued under employee 3,097 5,774
benefit plans
Net change in cash and cash equivalents (6,609) (6,865)
Cash and cash equivalents, beginning of period 25,444 19,263
Cash and cash equivalents, end of period $18,835 $12,398
|