Financial Exhibits follow
COVANCE INC.
PROFORMA *
INCOME STATEMENTS - EXCLUDING SPECIAL ITEMS
FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2001 AND 2000
(Dollars in thousands, except per share data)
(UNAUDITED)
Three Months Ended June 30 Six Months Ended June 30
2001(*) 2000(*) 2001(*) 2000(*)
Net revenues $203,858 $184,424 $399,467 $369,167
Costs and expenses:
Cost of revenue 146,515 132,929 287,963 258,567
Selling, general and administrative 31,779 30,311 60,990 57,230
Depreciation and amortization 10,615 10,586 21,428 21,090
Total 188,909 173,826 370,381 336,887
Income from operations 14,949 10,598 29,086 32,280
Other (income) expense, net:
Interest expense, net 788 458 1,809 500
Other expense (income) 159 (92) 135 (164)
Other expense, net 947 366 1,944 336
Income before taxes 14,002 10,232 27,142 31,944
Taxes on income 5,571 4,098 10,807 12,828
Net income $8,431 $6,134 $16,335 $19,116
Basic earnings per share $0.14 $0.11 $0.28 $0.33
Weighted average shares outstanding 58,534,186 57,289,753 58,285,392 57,163,477
- basic
Diluted earnings per share $0.14 $0.11 $0.27 $0.33
Weighted average shares outstanding 60,454,375 57,312,310 59,707,635 57,204,265
- diluted
* Adjusted to exclude results of Packaging and Biomanufacturing in all periods presented,
including reduced interest expense from the application of the net sales proceeds to
outstanding debt, the gain/(loss) on the sale of these business in 2001, and the
restructuring charges recorded in both years. See supplemental schedule for details.
COVANCE INC.
CONSOLIDATED BALANCE SHEETS
JUNE 30, 2001 AND DECEMBER 31, 2000
(Dollars in thousands)
PROFORMA (*)
June 30 December 31 December 31
2001 2000 2000
(UNAUDITED) (UNAUDITED)
ASSETS
Cash & cash equivalents $22,216 $7,191 $11,327
Accounts receivable, net 146,661 168,006 137,469
Unbilled services 41,026 66,135 44,102
Inventory 29,405 30,963 27,522
Deferred income taxes 28,700 32,696 28,614
Prepaid expenses and other current assets 44,829 48,021 46,243
Total Current Assets 312,837 353,012 295,277
Property and equipment, net 195,216 331,689 205,033
Goodwill, net 55,770 81,327 57,669
Other assets 5,353 5,063 2,969
Total Assets $569,176 $771,091 $560,948
LIABILITIES and STOCKHOLDERS' EQUITY
Accounts payable $19,267 $28,312 $22,563
Accrued payroll and benefits 38,088 44,167 39,067
Accrued expenses and other current liabilities 41,706 45,720 46,691
Unearned revenue 96,730 96,085 87,475
Current portion of long-term debt - 1,499 -
Short-term debt - 234,000 39,000
Income taxes payable 4,049 1,939 (2,019)
Total Current Liabilities 199,840 451,722 232,777
Long-term debt 25,000 17,224 -
Deferred income taxes 24,335 20,943 24,054
Other liabilities 15,476 15,451 15,304
Total Liabilities 264,651 505,340 272,135
Common stock 608 598 598
Paid-in capital 104,571 92,572 92,572
Retained earnings 236,492 207,426 228,180
Cumulative translation adjustment (17,093) (14,938) (12,630)
Treasury stock (20,053) (19,907) (19,907)
Total Stockholders' Equity 304,525 265,751 288,813
Total Liabilities $569,176 $771,091 $560,948
and Stockholders' Equity
* December 31, 2000 proforma consolidated balance sheet gives effect to the divestitures
of Packaging and Biomanufacturing as if they occurred on December 31, 2000.
COVANCE INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
FOR THE SIX MONTHS ENDED JUNE 30, 2001 AND 2000
(Dollars in thousands)
(UNAUDITED)
Six Months Ended June 30
PROFORMA(*)
2001 2000 2001
Cash flows from operating activities:
Net income $29,066 $6,228 $8,312
Adjustments to reconcile net income to net cash provided
by operating activities:
Gain on sale of businesses (30,803) - -
Depreciation and amortization 26,196 26,854 21,428
Restructuring charge, net 8,178 14,317 8,178
Stock issued under employee benefit 6,139 697 6,139
and stock compensation plans
Deferred income tax provision (1,369) (6,477) 195
Other 993 96 993
Changes in operating assets and liabilities, net of businesses sold:
Accounts receivable (4,619) (33,843) (9,192)
Unbilled services 615 (4,585) 3,076
Inventory (1,816) (1,101) (1,883)
Accounts payable (5,887) 8,421 (3,296)
Accrued liabilities (16,959) (5,258) (7,620)
Unearned revenue 5,645 3,952 9,255
Income taxes payable 3,644 (4,062) 6,068
Other assets and liabilities, net (15,273) (7,931) (2,010)
Net cash provided by (used in) operating activities 3,750 (2,692) 39,643
Cash flows from investing activities:
Proceeds from sale of businesses 251,059 - -
Capital expenditures (27,886) (44,040) (20,579)
Contingent purchase price paid in connection with - (909) -
prior acquisitions
Other, net 101 56 101
Net cash provided by (used in) investing activities 223,274 (44,893) (20,478)
Cash flows from financing activities:
Net (repayments) borrowings under revolving (199,000) 35,000 25,000
credit facilities
Repayments of long-term debt (18,723) (582) (39,000)
Stock issued under employee stock purchase and 5,870 2,269 5,870
option plans
Purchase of treasury stock (146) (329) (146)
Net cash (used in) provided by financing activities (211,999) 36,358 (8,276)
Net change in cash and cash equivalents 15,025 (11,227) 10,889
Cash and cash equivalents, beginning of period 7,191 25,444 11,327
Cash and cash equivalents, end of period $22,216 $14,217 $22,216
* Proforma cash flow for the six months ended June 30, 2001 was computed as if the divestitures
of Packaging and Biomanufacturing had occurred in 2000 (i.e., it is intended to reflect the cash
flow of Covance's continuing operations for the first six months of 2001).
COVANCE INC.
INCOME STATEMENTS - INCLUDING SPECIAL ITEMS
FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2001 AND 2000
(Dollars in thousands, except per share data)
(UNAUDITED)
Three Months Ended June 30 Six Months Ended June 30
2001 2000 2001 2000
Net revenues $226,421 $212,118 $455,079 $421,745
Costs and expenses:
Cost of revenue 165,496 152,533 332,012 298,457
Selling, general and administrative 33,171 33,875 65,468 64,298
Depreciation and amortization 12,577 13,498 26,196 26,854
Restructuring charge 8,178 14,665 8,178 14,665
Total 219,422 214,571 431,854 404,274
Income (loss) from operations 6,999 (2,453) 23,225 17,471
Other (income) expense, net:
Interest expense, net 2,284 4,120 6,499 7,467
Other expense (income) 159 245 153 (136)
Loss (gain) on sale of businesses 8,430 - (30,803) -
Other (income) expense, net 10,873 4,365 (24,151) 7,331
Income (loss) before taxes (3,874) (6,818) 47,376 10,140
Taxes on income (1,115) (2,685) 18,310 3,912
Net income (loss) $(2,759) $(4,133) $29,066 $6,228
Basic earnings (loss) per share $(0.05) $(0.07) $0.50 $0.11
Weighted average shares outstanding 58,534,186 57,289,753 58,285,392 57,163,477
- basic
Diluted earnings (loss) per share $(0.05) $(0.07) $0.49 $0.11
Weighted average shares outstanding 60,454,375 57,312,310 59,707,635 57,204,265
- diluted
COVANCE INC.
Supplemental Schedule
PRO FORMA INCOME STATEMENTS
FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2001 AND 2000
(Dollars in thousands, except per share data)
(UNAUDITED)
Pro Forma Adjustments
As Remove Remove Remove Loss Remove Pro Forma
Reported Packaging Bio (Gain) on Sale Restructuring Results
Three Months Ended June 30, 2001
Net revenues $226,421 n/a $(22,563) $ - $ - $203,858
Income from operations 6,999 n/a (228) - 8,178 14,949
Net income (loss) (2,759) n/a 795 5,410 4,985 8,431
Diluted earnings (loss) $(0.05) n/a $0.01 $0.09 $0.08 $0.14
per share
Six Months Ended June 30, 2001
Net revenues $455,079 $(11,439) $(44,173) $ - $ - $399,467
Income from operations 23,225 (3,806) 1,489 - 8,178 29,086
Net income (loss) 29,066 (1,817) 3,016 (18,915) 4,985 16,335
Diluted earnings (loss) $0.49 $(0.03) $0.05 $(0.32) $0.08 $0.27
per share
Three Months Ended June 30, 2000
Net revenues $212,118 $(14,989) $(12,705) n/a $ - $184,424
Income from operations (2,453) (3,943) 2,329 n/a 14,665 10,598
Net income (loss) (4,133) (1,295) 2,616 n/a 8,946 6,134
Diluted earnings (loss) $(0.07) $(0.02) $0.05 n/a $0.16 $0.11
per share
Six Months Ended June 30, 2000
Net revenues $421,745 $(28,700) $(23,878) n/a $ - $369,167
Income from operations 17,471 (6,429) 6,573 n/a 14,665 32,280
Net income (loss) 6,228 (2,418) 6,360 n/a 8,946 19,116
Diluted earnings (loss) $0.11 $(0.04) $0.11 n/a $0.16 $0.33
per share
|