Financial Exhibits follow
COVANCE INC.
PROFORMA *
INCOME STATEMENTS - EXCLUDING SPECIAL CHARGES
FOR THE THREE MONTHS AND YEARS ENDED DECEMBER 31, 2000 AND 1999
(Dollars in thousands, except per share data)
Three Months Ended December 31 Year Ended December 31
2000 (a) 1999 2000 (b) 1999 (c)
Net revenues $231,396 $204,368 $868,087 $828,980
Costs and expenses:
Cost of revenue 166,989 136,300 625,595 553,283
Selling, general & administrative 33,668 30,901 131,158 128,003
Depreciation and amortization 13,602 13,112 54,200 48,147
Total 214,259 180,313 810,953 729,433
Income from operations 17,137 24,055 57,134 99,547
Other expense, net:
Interest expense, net 5,939 2,975 19,051 10,062
Other (income) expense 560 (2) 598 57
Other expense, net 6,499 2,973 19,649 10,119
Income before taxes 10,638 21,082 37,485 89,428
Taxes on income 4,191 8,326 14,615 35,829
Net income $6,447 $12,756 $22,870 $53,599
Basic earnings per share $0.11 $0.22 $0.40 $0.91
Weighted average shares outstanding 57,788,481 57,648,352 57,424,403 58,477,199
- basic
Diluted earnings per share $0.11 $0.22 $0.40 $0.91
Weighted average shares outstanding 57,819,347 57,704,825 57,492,384 58,680,794
- diluted
* Excluding special charges as set forth in note (a), (b) and (c) below.
(a) Income statement for the quarter ended December 31, 2000 excludes a net restructuring charge
reversal of $1,275 ($778 after tax).
(b) Income statement for the year ended December 31, 2000 excludes a net restructuring charge of
$12,514 ($7,634 after tax) and reflects impact of YTD adjustment to interest income totaling $1,797
($1,095 after tax).
(c) 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 1999 totaling $7,719 ($4,631 after tax).
COVANCE INC.
INCOME STATEMENTS - INCLUDING SPECIAL CHARGES
FOR THE THREE MONTHS AND YEARS ENDED DECEMBER 31, 2000 AND 1999
(Dollars in thousands, except per share data)
Three Months Ended December 31 Year Ended December 31
2000 1999 2000 (a) 1999
Net revenues $231,396 $204,368 $868,087 $828,980
Costs and expenses:
Cost of revenue 166,989 136,300 625,595 553,283
Selling, general and administrative 33,668 30,901 131,158 128,003
Depreciation and amortization 13,602 13,112 54,200 48,147
Restructuring charge (1,275) - 12,514 7,719
Merger-related costs - - - 5,249
Total 212,984 180,313 823,467 742,401
Income from operations 18,412 24,055 44,620 86,579
Other expense, net:
Interest expense, net 5,939 2,975 19,051 10,062
Other (income) expense 560 (2) 598 57
Other expense, net 6,499 2,973 19,649 10,119
Income before taxes 11,913 21,082 24,971 76,460
Taxes on income 4,688 8,326 9,735 30,642
Net income $7,225 $12,756 $15,236 $45,818
Basic earnings per share $0.13 $0.22 $0.27 $0.78
Weighted average shares outstanding 57,788,481 57,648,352 57,424,403 58,477,199
- basic
Diluted earnings per share $0.12 $0.22 $0.26 $0.78
Weighted average shares outstanding 57,819,347 57,704,825 57,492,384 58,680,794
- diluted
(a) Income statement for the year ended December 31, 2000 reflects impact of YTD adjustment to
interest income totaling $1,797 ($1,095 after tax).
COVANCE INC.
CONDENSED BALANCE SHEET DATA
DECEMBER 31, 2000 AND 1999
(Dollars in thousands)
December 31 2000 December 31 1999
CONDENSED BALANCE SHEET DATA
Cash and cash equivalents $7,191 $25,444
Accounts and unbilled receivables $234,141 $192,327
Total Current Assets $353,012 $302,124
Total Assets $771,091 $689,721
Accounts Payable & Accrued Current Liabilities $120,138 $104,559
Client Advances $96,085 $75,531
Current portion of long-term debt and short-term debt $11,499 $19,787
Revolving credit facility $224,000 $190,000
Long-term debt $17,224 $18,724
Total Liabilities $505,340 $437,662
Total Stockholders' Equity $265,751 $252,059
COVANCE INC.
CONDENSED CASH FLOW DATA
FOR THE YEARS ENDED DECEMBER 31, 2000 AND 1999
(Dollars in thousands)
Year Ended December 31
2000 1999
CONDENSED CASH FLOW DATA
Cash flows from net earnings adjusted for non-cash activity $66,722 $100,235
Changes in operating assets and liabilities (17,969) (21,206)
Net cash provided by operating activities 48,753 79,029
Capital expenditures (95,833) (111,153)
Contingent purchase price paid in connection (909) (16,830)
with prior acquisitions
Other, net 1,208 975
Net proceeds from debt 24,929 67,000
Purchase of treasury stock (329) (19,578)
Cash provided by stock issued under employee benefit plans 3,928 6,738
Net change in cash and cash equivalents (18,253) 6,181
Cash and cash equivalents, beginning of period 25,444 19,263
Cash and cash equivalents, end of period $7,191 $25,444
|